Flat
SE10
2 beds
1 bath
Da Vinci Lodge, West Parkside, London SE10
Initial Investment
£198,449First YearProfit From Rental Income
£-80,866
↘ -41%After 5 Years
Change In Property Value
£70,504
↗ 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 | £16,085 | £16,131 | £16,174 | £16,217 | £16,260 | £80,866 |
| Profit Before Tax | £-16,085 | £-16,131 | £-16,174 | £-16,217 | £-16,260 | £-80,866 |
| Profit After Tax | £-16,085 | £-16,131 | £-16,174 | £-16,217 | £-16,260 | £-80,866 |
| Change In Property Value | £7,100 | £7,242 | £14,774 | £19,206 | £22,183 | £70,504 |
| Net Return | £-8,985 | £-8,889 | £-1,400 | £2,988 | £5,923 | £-10,362 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -5% | -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