Flat
SE18
2 beds
2 baths
Flat 2 Austwick Court, 32 Brumwell Avenue, London SE18
Initial Investment
£250,174First YearProfit From Rental Income
£-98,935
↘ -40%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
39%
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 | £19,663 | £19,727 | £19,787 | £19,849 | £19,909 | £98,935 |
| Profit Before Tax | £-19,663 | £-19,727 | £-19,787 | £-19,849 | £-19,909 | £-98,935 |
| Profit After Tax | £-19,663 | £-19,727 | £-19,787 | £-19,849 | £-19,909 | £-98,935 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £-11,163 | £-11,057 | £-2,101 | £3,144 | £6,648 | £-14,529 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 3% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change