Flat
SE17
4 beds
2 baths
Browning Street, London SE17
Initial Investment
£420,049First YearProfit From Rental Income
£-136,776
↘ -33%After 5 Years
Change In Property Value
£129,092
↗ 20%After 5 Years
Return On Investment
36%
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 | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £27,289 | £27,323 | £27,355 | £27,388 | £27,420 | £136,776 |
| Profit Before Tax | £-27,289 | £-27,323 | £-27,355 | £-27,388 | £-27,420 | £-136,776 |
| Profit After Tax | £-27,289 | £-27,323 | £-27,355 | £-27,388 | £-27,420 | £-136,776 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £-14,289 | £-14,063 | £-305 | £7,777 | £13,196 | £-7,684 |
| Return From Rental Income (%) | -6% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change