Flat
SE26
2 beds
1 bath
Longton Avenue, Sydenham, London SE26
Initial Investment
£173,150First YearProfit From Rental Income
£-73,923
↘ -43%After 5 Years
Change In Property Value
£63,553
↗ 20%After 5 Years
Return On Investment
-6%
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 | £14,696 | £14,742 | £14,785 | £14,829 | £14,871 | £73,923 |
| Profit Before Tax | £-14,696 | £-14,742 | £-14,785 | £-14,829 | £-14,871 | £-73,923 |
| Profit After Tax | £-14,696 | £-14,742 | £-14,785 | £-14,829 | £-14,871 | £-73,923 |
| Change In Property Value | £6,400 | £6,528 | £13,317 | £17,312 | £19,996 | £63,553 |
| Net Return | £-8,296 | £-8,214 | £-1,468 | £2,483 | £5,124 | £-10,370 |
| Return From Rental Income (%) | -8% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change