Flat
SE19
1 bed
1 bath
Church Road, Crystal Palace SE19
Initial Investment
£223,999First YearProfit From Rental Income
£-87,810
↘ -39%After 5 Years
Change In Property Value
£77,455
↗ 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 | £17,473 | £17,519 | £17,562 | £17,606 | £17,649 | £87,810 |
| Profit Before Tax | £-17,473 | £-17,519 | £-17,562 | £-17,606 | £-17,649 | £-87,810 |
| Profit After Tax | £-17,473 | £-17,519 | £-17,562 | £-17,606 | £-17,649 | £-87,810 |
| Change In Property Value | £7,800 | £7,956 | £16,230 | £21,099 | £24,370 | £77,455 |
| Net Return | £-9,673 | £-9,563 | £-1,332 | £3,493 | £6,721 | £-10,354 |
| 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