Flat
SE25
1 bed
1 bath
Penge Road, South Norwood, London SE25
Initial Investment
£98,773First YearProfit From Rental Income
£-42,616
↘ -43%After 5 Years
Change In Property Value
£55,173
↗ 28%After 5 Years
Return On Investment
13%
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 | £8,433 | £8,483 | £8,524 | £8,566 | £8,609 | £42,616 |
| Profit Before Tax | £-8,433 | £-8,483 | £-8,524 | £-8,566 | £-8,609 | £-42,616 |
| Profit After Tax | £-8,433 | £-8,483 | £-8,524 | £-8,566 | £-8,609 | £-42,616 |
| Change In Property Value | £5,999 | £10,297 | £12,975 | £13,753 | £12,149 | £55,173 |
| Net Return | £-2,435 | £1,814 | £4,450 | £5,187 | £3,540 | £12,556 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change