Flat
SE19
2 beds
2 baths
Crown Dale, Crystal Palace SE19
Initial Investment
£231,299First YearProfit From Rental Income
£-98,754
↘ -43%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
-8%
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 | £19,586 | £19,671 | £19,751 | £19,833 | £19,912 | £98,754 |
| Profit Before Tax | £-19,586 | £-19,671 | £-19,751 | £-19,833 | £-19,912 | £-98,754 |
| Profit After Tax | £-19,586 | £-19,671 | £-19,751 | £-19,833 | £-19,912 | £-98,754 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £-11,586 | £-11,511 | £-3,105 | £1,808 | £5,083 | £-19,312 |
| Return From Rental Income (%) | -8% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 2% | -8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change