Flat
SE14
1 bed
1 bath
Southerngate Way, New Cross SE14
Initial Investment
£128,950First YearProfit From Rental Income
£-61,029
↘ -47%After 5 Years
Change In Property Value
£50,644
↗ 20%After 5 Years
Return On Investment
-8%
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 | £12,117 | £12,163 | £12,206 | £12,250 | £12,293 | £61,029 |
| Profit Before Tax | £-12,117 | £-12,163 | £-12,206 | £-12,250 | £-12,293 | £-61,029 |
| Profit After Tax | £-12,117 | £-12,163 | £-12,206 | £-12,250 | £-12,293 | £-61,029 |
| Change In Property Value | £5,100 | £5,202 | £10,612 | £13,796 | £15,934 | £50,644 |
| Net Return | £-7,017 | £-6,961 | £-1,594 | £1,546 | £3,641 | £-10,385 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -10% | -47% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change