Flat
SE18
2 beds
2 baths
Elizabeth Fry Place, London SE18
Initial Investment
£194,799First YearProfit From Rental Income
£-85,357
↘ -44%After 5 Years
Change In Property Value
£69,511
↗ 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 | £16,936 | £17,006 | £17,072 | £17,139 | £17,204 | £85,357 |
| Profit Before Tax | £-16,936 | £-17,006 | £-17,072 | £-17,139 | £-17,204 | £-85,357 |
| Profit After Tax | £-16,936 | £-17,006 | £-17,072 | £-17,139 | £-17,204 | £-85,357 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £-9,936 | £-9,866 | £-2,506 | £1,796 | £4,666 | £-15,846 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 2% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change