Flat
SE14
2 beds
1 bath
23, Monson Road, Lewisham, London, New Cross SE14
Initial Investment
£269,049First YearProfit From Rental Income
£-99,712
↘ -37%After 5 Years
Change In Property Value
£89,371
↗ 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 | £19,854 | £19,900 | £19,943 | £19,987 | £20,029 | £99,712 |
| Profit Before Tax | £-19,854 | £-19,900 | £-19,943 | £-19,987 | £-20,029 | £-99,712 |
| Profit After Tax | £-19,854 | £-19,900 | £-19,943 | £-19,987 | £-20,029 | £-99,712 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £-10,854 | £-10,720 | £-1,216 | £4,359 | £8,090 | £-10,341 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| 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