Flat
SE15
1 bed
1 bath
92 Peckham Road, London SE15
Initial Investment
£220,349First YearProfit From Rental Income
£-86,818
↘ -39%After 5 Years
Change In Property Value
£76,462
↗ 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 | £17,275 | £17,321 | £17,364 | £17,408 | £17,450 | £86,818 |
| Profit Before Tax | £-17,275 | £-17,321 | £-17,364 | £-17,408 | £-17,450 | £-86,818 |
| Profit After Tax | £-17,275 | £-17,321 | £-17,364 | £-17,408 | £-17,450 | £-86,818 |
| Change In Property Value | £7,700 | £7,854 | £16,022 | £20,829 | £24,057 | £76,462 |
| Net Return | £-9,575 | £-9,467 | £-1,342 | £3,421 | £6,607 | £-10,355 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| 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