Flat
SE25
0 beds
1 bath
Shinners Close, South Norwood SE25
Initial Investment
£78,074First YearProfit From Rental Income
£-42,173
↘ -54%After 5 Years
Change In Property Value
£31,767
↗ 20%After 5 Years
Return On Investment
-13%
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 | £8,346 | £8,392 | £8,435 | £8,479 | £8,521 | £42,173 |
| Profit Before Tax | £-8,346 | £-8,392 | £-8,435 | £-8,479 | £-8,521 | £-42,173 |
| Profit After Tax | £-8,346 | £-8,392 | £-8,435 | £-8,479 | £-8,521 | £-42,173 |
| Change In Property Value | £3,199 | £3,263 | £6,656 | £8,653 | £9,995 | £31,767 |
| Net Return | £-5,147 | £-5,129 | £-1,778 | £175 | £1,473 | £-10,407 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -7% | -7% | -2% | 0% | 2% | -13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change