Flat
SE2
2 beds
1 bath
Penmon Road, London SE2
London, England · SE2
View property listing
Initial Investment
£65,800First YearProfit From Rental Income
£-2,553
↘ -4%After 5 Years
Change In Property Value
£22,297
↗ 10%After 5 Years
Return On Investment
30%
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 | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £11,650 | £11,712 | £11,782 | £11,854 | £11,932 | £58,930 |
| Profit Before Tax | £-850 | £-750 | £-546 | £-337 | £-69 | £-2,553 |
| Profit After Tax | £-850 | £-750 | £-546 | £-337 | £-69 | £-2,553 |
| Change In Property Value | £2 | £2 | £4,320 | £7,711 | £10,262 | £22,297 |
| Net Return | £-848 | £-748 | £3,774 | £7,374 | £10,193 | £19,745 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change