Flat
SE10
2 beds
2 baths
Firth House, Juniper Crescent Greenwich SE10
Initial Investment
£304,912First YearProfit From Rental Income
£-109,135
↘ -36%After 5 Years
Change In Property Value
£98,805
↗ 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 | £21,738 | £21,784 | £21,827 | £21,871 | £21,914 | £109,135 |
| Profit Before Tax | £-21,738 | £-21,784 | £-21,827 | £-21,871 | £-21,914 | £-109,135 |
| Profit After Tax | £-21,738 | £-21,784 | £-21,827 | £-21,871 | £-21,914 | £-109,135 |
| Change In Property Value | £9,950 | £10,149 | £20,704 | £26,915 | £31,087 | £98,805 |
| Net Return | £-11,788 | £-11,635 | £-1,123 | £5,044 | £9,173 | £-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