Flat
SE26
0 beds
0 baths
54 Sydenham Road, Sydenham, London SE26
Initial Investment
£183,849First YearProfit From Rental Income
£-64,342
↘ -35%After 5 Years
Change In Property Value
£92,437
↗ 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 | £12,779 | £12,829 | £12,870 | £12,911 | £12,954 | £64,342 |
| Profit Before Tax | £-12,779 | £-12,829 | £-12,870 | £-12,911 | £-12,954 | £-64,342 |
| Profit After Tax | £-12,779 | £-12,829 | £-12,870 | £-12,911 | £-12,954 | £-64,342 |
| Change In Property Value | £10,050 | £17,253 | £21,738 | £23,042 | £20,354 | £92,437 |
| Net Return | £-2,729 | £4,424 | £8,869 | £10,131 | £7,400 | £28,095 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -1% | 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