Flat
SE18
2 beds
2 baths
Elizabeth Fry Place, London SE18
Initial Investment
£269,049First YearProfit From Rental Income
£-106,156
↘ -39%After 5 Years
Change In Property Value
£89,371
↗ 20%After 5 Years
Return On Investment
38%
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 | £21,088 | £21,162 | £21,232 | £21,303 | £21,372 | £106,156 |
| Profit Before Tax | £-21,088 | £-21,162 | £-21,232 | £-21,303 | £-21,372 | £-106,156 |
| Profit After Tax | £-21,088 | £-21,162 | £-21,232 | £-21,303 | £-21,372 | £-106,156 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £-12,088 | £-11,982 | £-2,504 | £3,043 | £6,747 | £-16,784 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 3% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change