Flat
SE25
2 beds
1 bath
Penge Road, Penge, London SE25
Initial Investment
£176,549First YearProfit From Rental Income
£-62,734
↘ -36%After 5 Years
Change In Property Value
£89,678
↗ 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 | £12,457 | £12,507 | £12,548 | £12,590 | £12,632 | £62,734 |
| Profit Before Tax | £-12,457 | £-12,507 | £-12,548 | £-12,590 | £-12,632 | £-62,734 |
| Profit After Tax | £-12,457 | £-12,507 | £-12,548 | £-12,590 | £-12,632 | £-62,734 |
| Change In Property Value | £9,750 | £16,738 | £21,089 | £22,355 | £19,747 | £89,678 |
| Net Return | £-2,707 | £4,231 | £8,541 | £9,765 | £7,114 | £26,944 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 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