Flat
SE18
2 beds
1 bath
Elmley Street, London SE18
Initial Investment
£88,100First YearProfit From Rental Income
£-47,717
↘ -54%After 5 Years
Change In Property Value
£35,749
↗ 20%After 5 Years
Return On Investment
-14%
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 | £9,442 | £9,494 | £9,544 | £9,594 | £9,643 | £47,717 |
| Profit Before Tax | £-9,442 | £-9,494 | £-9,544 | £-9,594 | £-9,643 | £-47,717 |
| Profit After Tax | £-9,442 | £-9,494 | £-9,544 | £-9,594 | £-9,643 | £-47,717 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £-5,842 | £-5,822 | £-2,053 | £144 | £1,604 | £-11,969 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -7% | -7% | -2% | 0% | 2% | -14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change