Flat
SE10
2 beds
2 baths
Firth House, Juniper Crescent Greenwich SE10
Initial Investment
£303,779First YearProfit From Rental Income
£-108,837
↘ -36%After 5 Years
Change In Property Value
£98,507
↗ 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 | £21,679 | £21,725 | £21,768 | £21,812 | £21,854 | £108,837 |
| Profit Before Tax | £-21,679 | £-21,725 | £-21,768 | £-21,812 | £-21,854 | £-108,837 |
| Profit After Tax | £-21,679 | £-21,725 | £-21,768 | £-21,812 | £-21,854 | £-108,837 |
| Change In Property Value | £9,920 | £10,118 | £20,642 | £26,834 | £30,993 | £98,507 |
| Net Return | £-11,759 | £-11,606 | £-1,126 | £5,022 | £9,139 | £-10,330 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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