Flat
SE24
3 beds
1 bath
Norwood Road, Tulse Hill SE24
Initial Investment
£359,649First YearProfit From Rental Income
£-102,148
↘ -28%After 5 Years
Change In Property Value
£157,281
↗ 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 | £20,340 | £20,390 | £20,431 | £20,473 | £20,515 | £102,148 |
| Profit Before Tax | £-20,340 | £-20,390 | £-20,431 | £-20,473 | £-20,515 | £-102,148 |
| Profit After Tax | £-20,340 | £-20,390 | £-20,431 | £-20,473 | £-20,515 | £-102,148 |
| Change In Property Value | £17,100 | £29,355 | £36,987 | £39,207 | £34,632 | £157,281 |
| Net Return | £-3,240 | £8,965 | £16,557 | £18,734 | £14,117 | £55,133 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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