Flat
SE10
1 bed
1 bath
22 Peartree Way, London SE10
Initial Investment
£215,969First YearProfit From Rental Income
£-85,627
↘ -40%After 5 Years
Change In Property Value
£75,271
↗ 20%After 5 Years
Return On Investment
-5%
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 | £17,037 | £17,083 | £17,126 | £17,170 | £17,212 | £85,627 |
| Profit Before Tax | £-17,037 | £-17,083 | £-17,126 | £-17,170 | £-17,212 | £-85,627 |
| Profit After Tax | £-17,037 | £-17,083 | £-17,126 | £-17,170 | £-17,212 | £-85,627 |
| Change In Property Value | £7,580 | £7,732 | £15,772 | £20,504 | £23,682 | £75,271 |
| Net Return | £-9,457 | £-9,351 | £-1,353 | £3,335 | £6,470 | £-10,357 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change