Flat
SE18
2 beds
1 bath
Hare Street, London SE18
Initial Investment
£159,550First YearProfit From Rental Income
£-63,168
↘ -40%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
41%
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 | £12,603 | £12,619 | £12,634 | £12,649 | £12,664 | £63,168 |
| Profit Before Tax | £-12,603 | £-12,619 | £-12,634 | £-12,649 | £-12,664 | £-63,168 |
| Profit After Tax | £-12,603 | £-12,619 | £-12,634 | £-12,649 | £-12,664 | £-63,168 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £-6,603 | £-6,499 | £-149 | £3,581 | £6,082 | £-3,587 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change