Flat
SE10
2 beds
2 baths
Greenwich SE10
Initial Investment
£294,719First YearProfit From Rental Income
£-106,457
↘ -36%After 5 Years
Change In Property Value
£96,124
↗ 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 | £21,203 | £21,249 | £21,292 | £21,336 | £21,378 | £106,457 |
| Profit Before Tax | £-21,203 | £-21,249 | £-21,292 | £-21,336 | £-21,378 | £-106,457 |
| Profit After Tax | £-21,203 | £-21,249 | £-21,292 | £-21,336 | £-21,378 | £-106,457 |
| Change In Property Value | £9,680 | £9,874 | £20,142 | £26,185 | £30,243 | £96,124 |
| Net Return | £-11,523 | £-11,375 | £-1,150 | £4,849 | £8,865 | £-10,333 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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