Flat
SE13
2 beds
2 baths
Granville Park, London SE13
Initial Investment
£52,600First YearProfit From Rental Income
£-72,210
↘ -137%After 5 Years
Change In Property Value
£21,350
↗ 20%After 5 Years
Return On Investment
-97%
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 | £6,936 | £7,075 | £7,252 | £7,433 | £7,619 | £36,314 |
| Total Expenses | £20,963 | £21,345 | £21,706 | £22,075 | £22,435 | £108,524 |
| Profit Before Tax | £-14,027 | £-14,270 | £-14,455 | £-14,642 | £-14,817 | £-72,210 |
| Profit After Tax | £-14,027 | £-14,270 | £-14,455 | £-14,642 | £-14,817 | £-72,210 |
| Change In Property Value | £2,150 | £2,193 | £4,474 | £5,816 | £6,717 | £21,350 |
| Net Return | £-11,877 | £-12,077 | £-9,981 | £-8,827 | £-8,099 | £-50,860 |
| Return From Rental Income (%) | -27% | -27% | -27% | -28% | -28% | -137% |
| Total Net Return (%) | -23% | -23% | -19% | -17% | -15% | -97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change