Flat
SE10
2 beds
2 baths
Tunnel Avenue, Greenwich SE10
Initial Investment
£427,599First YearProfit From Rental Income
£-141,371
↘ -33%After 5 Years
Change In Property Value
£131,078
↗ 20%After 5 Years
Return On Investment
-2%
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 | £28,186 | £28,232 | £28,274 | £28,318 | £28,361 | £141,371 |
| Profit Before Tax | £-28,186 | £-28,232 | £-28,274 | £-28,318 | £-28,361 | £-141,371 |
| Profit After Tax | £-28,186 | £-28,232 | £-28,274 | £-28,318 | £-28,361 | £-141,371 |
| Change In Property Value | £13,200 | £13,464 | £27,467 | £35,707 | £41,241 | £131,078 |
| Net Return | £-14,986 | £-14,768 | £-808 | £7,388 | £12,880 | £-10,293 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -4% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change