Flat
SE20
1 bed
1 bath
Marshall Court, Anerley Park, Anerley, London SE20
Initial Investment
£142,550First YearProfit From Rental Income
£-64,996
↘ -46%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
-7%
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 | £12,911 | £12,957 | £13,000 | £13,043 | £13,086 | £64,996 |
| Profit Before Tax | £-12,911 | £-12,957 | £-13,000 | £-13,043 | £-13,086 | £-64,996 |
| Profit After Tax | £-12,911 | £-12,957 | £-13,000 | £-13,043 | £-13,086 | £-64,996 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £-7,411 | £-7,347 | £-1,555 | £1,834 | £4,098 | £-10,381 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change