Flat
SE15
3 beds
1 bath
Hanover Park, Peckham SE15
Initial Investment
£209,399First YearProfit From Rental Income
£-83,842
↘ -40%After 5 Years
Change In Property Value
£73,483
↗ 20%After 5 Years
Return On Investment
-5%
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 | £16,680 | £16,726 | £16,769 | £16,813 | £16,855 | £83,842 |
| Profit Before Tax | £-16,680 | £-16,726 | £-16,769 | £-16,813 | £-16,855 | £-83,842 |
| Profit After Tax | £-16,680 | £-16,726 | £-16,769 | £-16,813 | £-16,855 | £-83,842 |
| Change In Property Value | £7,400 | £7,548 | £15,398 | £20,017 | £23,120 | £73,483 |
| Net Return | £-9,280 | £-9,178 | £-1,371 | £3,205 | £6,265 | £-10,359 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change