Flat
SE19
1 bed
1 bath
Church Road, Crystal Palace SE19
Initial Investment
£223,999First YearProfit From Rental Income
£-90,755
↘ -41%After 5 Years
Change In Property Value
£77,455
↗ 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 | £18,037 | £18,096 | £18,151 | £18,208 | £18,262 | £90,755 |
| Profit Before Tax | £-18,037 | £-18,096 | £-18,151 | £-18,208 | £-18,262 | £-90,755 |
| Profit After Tax | £-18,037 | £-18,096 | £-18,151 | £-18,208 | £-18,262 | £-90,755 |
| Change In Property Value | £7,800 | £7,956 | £16,230 | £21,099 | £24,370 | £77,455 |
| Net Return | £-10,237 | £-10,140 | £-1,921 | £2,892 | £6,107 | £-13,299 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| 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