Flat
SE17
2 beds
1 bath
83 Crampton Street, Elephant & Castle, Southwark, London SE17
Initial Investment
£257,724First YearProfit From Rental Income
£-96,736
↘ -38%After 5 Years
Change In Property Value
£86,392
↗ 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 | £19,259 | £19,305 | £19,348 | £19,391 | £19,434 | £96,736 |
| Profit Before Tax | £-19,259 | £-19,305 | £-19,348 | £-19,391 | £-19,434 | £-96,736 |
| Profit After Tax | £-19,259 | £-19,305 | £-19,348 | £-19,391 | £-19,434 | £-96,736 |
| Change In Property Value | £8,700 | £8,874 | £18,103 | £23,534 | £27,182 | £86,392 |
| Net Return | £-10,559 | £-10,431 | £-1,245 | £4,142 | £7,747 | £-10,344 |
| Return From Rental Income (%) | -7% | -7% | -8% | -8% | -8% | -38% |
| 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