Flat
SE18
2 beds
1 bath
Links View, 6 Cleanthus Close, Shooters Hill, London SE18
Initial Investment
£142,550First YearProfit From Rental Income
£-65,623
↘ -46%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 | £13,031 | £13,079 | £13,125 | £13,171 | £13,217 | £65,623 |
| Profit Before Tax | £-13,031 | £-13,079 | £-13,125 | £-13,171 | £-13,217 | £-65,623 |
| Profit After Tax | £-13,031 | £-13,079 | £-13,125 | £-13,171 | £-13,217 | £-65,623 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £-7,531 | £-7,469 | £-1,681 | £1,706 | £3,967 | £-11,007 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change