Flat
CR0
1 bed
1 bath
Ladygrove, Forestdale CR0
London, England · CR0
View property listing
Initial Investment
£63,400First YearProfit From Rental Income
£-8,689
↘ -14%After 5 Years
Change In Property Value
£21,472
↗ 10%After 5 Years
Return On Investment
20%
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 | £9,156 | £9,293 | £9,526 | £9,764 | £10,057 | £47,796 |
| Total Expenses | £11,168 | £11,228 | £11,294 | £11,362 | £11,434 | £56,485 |
| Profit Before Tax | £-2,012 | £-1,934 | £-1,768 | £-1,598 | £-1,377 | £-8,689 |
| Profit After Tax | £-2,012 | £-1,934 | £-1,768 | £-1,598 | £-1,377 | £-8,689 |
| Change In Property Value | £2 | £2 | £4,160 | £7,426 | £9,882 | £21,472 |
| Net Return | £-2,010 | £-1,932 | £2,392 | £5,828 | £8,505 | £12,782 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change