Flat
SE10
2 beds
2 baths
Firth House, Juniper Crescent Greenwich SE10
Initial Investment
£301,137First YearProfit From Rental Income
£-108,143
↘ -36%After 5 Years
Change In Property Value
£97,812
↗ 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 | £21,540 | £21,586 | £21,629 | £21,673 | £21,715 | £108,143 |
| Profit Before Tax | £-21,540 | £-21,586 | £-21,629 | £-21,673 | £-21,715 | £-108,143 |
| Profit After Tax | £-21,540 | £-21,586 | £-21,629 | £-21,673 | £-21,715 | £-108,143 |
| Change In Property Value | £9,850 | £10,047 | £20,496 | £26,645 | £30,775 | £97,812 |
| Net Return | £-11,690 | £-11,539 | £-1,133 | £4,972 | £9,059 | £-10,331 |
| 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