Flat
SE22
1 bed
1 bath
Peckham Rye, London SE22
Initial Investment
£213,049First YearProfit From Rental Income
£-84,834
↘ -40%After 5 Years
Change In Property Value
£74,476
↗ 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 | £16,878 | £16,924 | £16,967 | £17,011 | £17,054 | £84,834 |
| Profit Before Tax | £-16,878 | £-16,924 | £-16,967 | £-17,011 | £-17,054 | £-84,834 |
| Profit After Tax | £-16,878 | £-16,924 | £-16,967 | £-17,011 | £-17,054 | £-84,834 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £-9,378 | £-9,274 | £-1,361 | £3,277 | £6,379 | £-10,358 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| 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