Flat
SE10
1 bed
1 bath
Tunnel Avenue, Greenwich SE10
Initial Investment
£261,499First YearProfit From Rental Income
£-97,728
↘ -37%After 5 Years
Change In Property Value
£87,385
↗ 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 | £19,457 | £19,503 | £19,546 | £19,590 | £19,632 | £97,728 |
| Profit Before Tax | £-19,457 | £-19,503 | £-19,546 | £-19,590 | £-19,632 | £-97,728 |
| Profit After Tax | £-19,457 | £-19,503 | £-19,546 | £-19,590 | £-19,632 | £-97,728 |
| Change In Property Value | £8,800 | £8,976 | £18,311 | £23,804 | £27,494 | £87,385 |
| Net Return | £-10,657 | £-10,527 | £-1,235 | £4,215 | £7,862 | £-10,343 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -8% | -37% |
| Total Net Return (%) | -4% | -4% | 0% | 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