Flat
SE18
2 beds
2 baths
Berber Parade, Greenwich SE18
Initial Investment
£213,049First YearProfit From Rental Income
£-92,666
↘ -43%After 5 Years
Change In Property Value
£74,476
↗ 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 | £18,378 | £18,459 | £18,534 | £18,611 | £18,685 | £92,666 |
| Profit Before Tax | £-18,378 | £-18,459 | £-18,534 | £-18,611 | £-18,685 | £-92,666 |
| Profit After Tax | £-18,378 | £-18,459 | £-18,534 | £-18,611 | £-18,685 | £-92,666 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £-10,878 | £-10,809 | £-2,928 | £1,677 | £4,747 | £-18,190 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| 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