Flat
SE10
2 beds
2 baths
Holly Court, Greenroof Way, London SE10
Initial Investment
£238,849First YearProfit From Rental Income
£-91,777
↘ -38%After 5 Years
Change In Property Value
£81,427
↗ 20%After 5 Years
Return On Investment
-4%
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 | £18,267 | £18,313 | £18,356 | £18,400 | £18,442 | £91,777 |
| Profit Before Tax | £-18,267 | £-18,313 | £-18,356 | £-18,400 | £-18,442 | £-91,777 |
| Profit After Tax | £-18,267 | £-18,313 | £-18,356 | £-18,400 | £-18,442 | £-91,777 |
| Change In Property Value | £8,200 | £8,364 | £17,063 | £22,181 | £25,619 | £81,427 |
| Net Return | £-10,067 | £-9,949 | £-1,293 | £3,782 | £7,177 | £-10,350 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change