Flat
SE19
3 beds
1 bath
Woodland Road, London SE19
Initial Investment
£213,049First YearProfit From Rental Income
£-93,173
↘ -44%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
-9%
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 | £18,475 | £18,558 | £18,635 | £18,714 | £18,791 | £93,173 |
| Profit Before Tax | £-18,475 | £-18,558 | £-18,635 | £-18,714 | £-18,791 | £-93,173 |
| Profit After Tax | £-18,475 | £-18,558 | £-18,635 | £-18,714 | £-18,791 | £-93,173 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £-10,975 | £-10,908 | £-3,029 | £1,574 | £4,642 | £-18,697 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 2% | -9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change