Flat
SE10
2 beds
2 baths
Hawthorne Crescent, London SE10
Initial Investment
£343,001First YearProfit From Rental Income
£-119,143
↘ -35%After 5 Years
Change In Property Value
£108,825
↗ 20%After 5 Years
Return On Investment
-3%
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 | £23,740 | £23,786 | £23,829 | £23,873 | £23,915 | £119,143 |
| Profit Before Tax | £-23,740 | £-23,786 | £-23,829 | £-23,873 | £-23,915 | £-119,143 |
| Profit After Tax | £-23,740 | £-23,786 | £-23,829 | £-23,873 | £-23,915 | £-119,143 |
| Change In Property Value | £10,959 | £11,178 | £22,803 | £29,645 | £34,239 | £108,825 |
| Net Return | £-12,781 | £-12,608 | £-1,025 | £5,772 | £10,324 | £-10,318 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change