Flat
SE12
1 bed
1 bath
Wydeville Manor Road, Grove Park, Lewisham, London SE12
Initial Investment
£104,150First YearProfit From Rental Income
£-52,102
↘ -50%After 5 Years
Change In Property Value
£41,707
↗ 20%After 5 Years
Return On Investment
-10%
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 | £10,332 | £10,378 | £10,421 | £10,465 | £10,507 | £52,102 |
| Profit Before Tax | £-10,332 | £-10,378 | £-10,421 | £-10,465 | £-10,507 | £-52,102 |
| Profit After Tax | £-10,332 | £-10,378 | £-10,421 | £-10,465 | £-10,507 | £-52,102 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £-6,132 | £-6,094 | £-1,681 | £897 | £2,615 | £-10,395 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -50% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 3% | -10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change