Flat
SE10
2 beds
2 baths
West Parkside, London SE10
Initial Investment
£333,224First YearProfit From Rental Income
£-82,815
↘ -25%After 5 Years
Change In Property Value
£106,253
↗ 20%After 5 Years
Return On Investment
7%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,548 | £35,239 | £36,120 | £37,023 | £37,949 | £180,878 |
| Total Expenses | £51,392 | £52,075 | £52,737 | £53,413 | £54,076 | £263,694 |
| Profit Before Tax | £-16,844 | £-16,836 | £-16,617 | £-16,391 | £-16,127 | £-82,815 |
| Profit After Tax | £-16,844 | £-16,836 | £-16,617 | £-16,391 | £-16,127 | £-82,815 |
| Change In Property Value | £10,700 | £10,914 | £22,265 | £28,944 | £33,430 | £106,253 |
| Net Return | £-6,144 | £-5,922 | £5,647 | £12,553 | £17,303 | £23,437 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -2% | -2% | 2% | 4% | 5% | 7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change