Flat
SE18
2 beds
1 bath
Barnfield Road, London SE18
Initial Investment
£142,550First YearProfit From Rental Income
£-58,213
↘ -41%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
42%
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 | £11,612 | £11,628 | £11,643 | £11,658 | £11,673 | £58,213 |
| Profit Before Tax | £-11,612 | £-11,628 | £-11,643 | £-11,658 | £-11,673 | £-58,213 |
| Profit After Tax | £-11,612 | £-11,628 | £-11,643 | £-11,658 | £-11,673 | £-58,213 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £-6,112 | £-6,018 | £-198 | £3,220 | £5,511 | £-3,598 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change