Flat
SE18
1 bed
1 bath
Eglinton Hill, London SE18
Initial Investment
£96,125First YearProfit From Rental Income
£-42,077
↘ -44%After 5 Years
Change In Property Value
£38,728
↗ 20%After 5 Years
Return On Investment
41%
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 | £8,387 | £8,402 | £8,416 | £8,430 | £8,444 | £42,077 |
| Profit Before Tax | £-8,387 | £-8,402 | £-8,416 | £-8,430 | £-8,444 | £-42,077 |
| Profit After Tax | £-8,387 | £-8,402 | £-8,416 | £-8,430 | £-8,444 | £-42,077 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £-4,487 | £-4,424 | £-300 | £2,120 | £3,741 | £-3,350 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change