Flat
SE22
2 beds
1 bath
Derwent Grove, East Dulwich, London SE22
Initial Investment
£420,049First YearProfit From Rental Income
£-139,387
↘ -33%After 5 Years
Change In Property Value
£129,092
↗ 20%After 5 Years
Return On Investment
-2%
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 | £27,789 | £27,835 | £27,878 | £27,922 | £27,964 | £139,387 |
| Profit Before Tax | £-27,789 | £-27,835 | £-27,878 | £-27,922 | £-27,964 | £-139,387 |
| Profit After Tax | £-27,789 | £-27,835 | £-27,878 | £-27,922 | £-27,964 | £-139,387 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £-14,789 | £-14,575 | £-827 | £7,244 | £12,652 | £-10,295 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -4% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change