Flat
SE18
1 bed
1 bath
Victory Parade, London SE18
Initial Investment
£189,324First YearProfit From Rental Income
£-72,878
↘ -38%After 5 Years
Change In Property Value
£68,022
↗ 20%After 5 Years
Return On Investment
40%
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 | £14,534 | £14,555 | £14,576 | £14,596 | £14,617 | £72,878 |
| Profit Before Tax | £-14,534 | £-14,555 | £-14,576 | £-14,596 | £-14,617 | £-72,878 |
| Profit After Tax | £-14,534 | £-14,555 | £-14,576 | £-14,596 | £-14,617 | £-72,878 |
| Change In Property Value | £6,850 | £6,987 | £14,253 | £18,530 | £21,402 | £68,022 |
| Net Return | £-7,684 | £-7,568 | £-322 | £3,933 | £6,785 | £-4,856 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change