Flat
SE18
3 beds
1 bath
De Havilland Drive, London, Greater London SE18
Initial Investment
£176,549First YearProfit From Rental Income
£-75,928
↘ -43%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
-6%
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 | £15,088 | £15,139 | £15,186 | £15,234 | £15,281 | £75,928 |
| Profit Before Tax | £-15,088 | £-15,139 | £-15,186 | £-15,234 | £-15,281 | £-75,928 |
| Profit After Tax | £-15,088 | £-15,139 | £-15,186 | £-15,234 | £-15,281 | £-75,928 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £-8,588 | £-8,509 | £-1,661 | £2,349 | £5,027 | £-11,382 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change