Flat
SE12
3 beds
2 baths
76 Eltham Road, London SE12
Initial Investment
£352,099First YearProfit From Rental Income
£-121,533
↘ -35%After 5 Years
Change In Property Value
£111,218
↗ 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 | £24,218 | £24,264 | £24,307 | £24,351 | £24,393 | £121,533 |
| Profit Before Tax | £-24,218 | £-24,264 | £-24,307 | £-24,351 | £-24,393 | £-121,533 |
| Profit After Tax | £-24,218 | £-24,264 | £-24,307 | £-24,351 | £-24,393 | £-121,533 |
| Change In Property Value | £11,200 | £11,424 | £23,305 | £30,296 | £34,992 | £111,218 |
| Net Return | £-13,018 | £-12,840 | £-1,002 | £5,946 | £10,599 | £-10,315 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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