Flat
SE15
2 beds
1 bath
Woods Road, Peckham SE15
Initial Investment
£176,549First YearProfit From Rental Income
£-74,915
↘ -42%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
-6%
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 | £14,894 | £14,940 | £14,983 | £15,027 | £15,070 | £74,915 |
| Profit Before Tax | £-14,894 | £-14,940 | £-14,983 | £-15,027 | £-15,070 | £-74,915 |
| Profit After Tax | £-14,894 | £-14,940 | £-14,983 | £-15,027 | £-15,070 | £-74,915 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £-8,394 | £-8,310 | £-1,458 | £2,556 | £5,238 | £-10,369 |
| Return From Rental Income (%) | -8% | -8% | -8% | -9% | -9% | -42% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change