Flat
SE22
2 beds
1 bath
East Dulwich Estate, East Dulwich SE22
Initial Investment
£230,569First YearProfit From Rental Income
£-74,638
↘ -32%After 5 Years
Change In Property Value
£110,097
↗ 28%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £14,838 | £14,888 | £14,929 | £14,971 | £15,013 | £74,638 |
| Profit Before Tax | £-14,838 | £-14,888 | £-14,929 | £-14,971 | £-15,013 | £-74,638 |
| Profit After Tax | £-14,838 | £-14,888 | £-14,929 | £-14,971 | £-15,013 | £-74,638 |
| Change In Property Value | £11,970 | £20,549 | £25,891 | £27,445 | £24,243 | £110,097 |
| Net Return | £-2,868 | £5,661 | £10,962 | £12,474 | £9,229 | £35,458 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -7% | -32% |
| Total Net Return (%) | -1% | 2% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change