Terraced
SE18
2 beds
1 bath
Purrett Road, London SE18
Initial Investment
£208,669First YearProfit From Rental Income
£-75,811
↘ -36%After 5 Years
Change In Property Value
£73,285
↗ 20%After 5 Years
Return On Investment
-1%
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 | £15,140 | £15,152 | £15,162 | £15,173 | £15,184 | £75,811 |
| Profit Before Tax | £-15,140 | £-15,152 | £-15,162 | £-15,173 | £-15,184 | £-75,811 |
| Profit After Tax | £-15,140 | £-15,152 | £-15,162 | £-15,173 | £-15,184 | £-75,811 |
| Change In Property Value | £7,380 | £7,528 | £15,356 | £19,963 | £23,057 | £73,285 |
| Net Return | £-7,760 | £-7,624 | £194 | £4,790 | £7,874 | £-2,527 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change