Flat
SE25
0 beds
0 baths
Upper Grove, South Norwood, London SE25
Initial Investment
£420,049First YearProfit From Rental Income
£-115,018
↘ -27%After 5 Years
Change In Property Value
£179,356
↗ 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 | £22,914 | £22,964 | £23,005 | £23,047 | £23,089 | £115,018 |
| Profit Before Tax | £-22,914 | £-22,964 | £-23,005 | £-23,047 | £-23,089 | £-115,018 |
| Profit After Tax | £-22,914 | £-22,964 | £-23,005 | £-23,047 | £-23,089 | £-115,018 |
| Change In Property Value | £19,500 | £33,475 | £42,179 | £44,709 | £39,493 | £179,356 |
| Net Return | £-3,414 | £10,511 | £19,174 | £21,663 | £16,404 | £64,338 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 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