Flat
SE18
1 bed
1 bath
Royal Herbert Pavilions, Shooters Hill SE18
Initial Investment
£125,550First YearProfit From Rental Income
£-84,788
↘ -68%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
43%
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 | £16,659 | £16,814 | £16,959 | £17,106 | £17,250 | £84,788 |
| Profit Before Tax | £-16,659 | £-16,814 | £-16,959 | £-17,106 | £-17,250 | £-84,788 |
| Profit After Tax | £-16,659 | £-16,814 | £-16,959 | £-17,106 | £-17,250 | £-84,788 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £-11,659 | £-11,714 | £-6,555 | £-3,581 | £-1,629 | £-35,137 |
| Return From Rental Income (%) | -13% | -13% | -14% | -14% | -14% | -68% |
| Total Net Return (%) | -9% | -9% | -5% | -3% | -1% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change