Flat
SE18
2 beds
2 baths
2 Duke Of Wellington Ave, London SE18
Initial Investment
£423,824First YearProfit From Rental Income
£-140,379
↘ -33%After 5 Years
Change In Property Value
£130,085
↗ 20%After 5 Years
Return On Investment
-2%
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 | £27,987 | £28,033 | £28,076 | £28,120 | £28,163 | £140,379 |
| Profit Before Tax | £-27,987 | £-28,033 | £-28,076 | £-28,120 | £-28,163 | £-140,379 |
| Profit After Tax | £-27,987 | £-28,033 | £-28,076 | £-28,120 | £-28,163 | £-140,379 |
| Change In Property Value | £13,100 | £13,362 | £27,258 | £35,436 | £40,929 | £130,085 |
| Net Return | £-14,887 | £-14,671 | £-818 | £7,316 | £12,766 | £-10,294 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -4% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change