Flat
SE20
2 beds
1 bath
Anerley Road, London SE20
Initial Investment
£287,924First YearProfit From Rental Income
£-97,361
↘ -34%After 5 Years
Change In Property Value
£94,337
↗ 20%After 5 Years
Return On Investment
-1%
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 | £19,446 | £19,459 | £19,472 | £19,485 | £19,498 | £97,361 |
| Profit Before Tax | £-19,446 | £-19,459 | £-19,472 | £-19,485 | £-19,498 | £-97,361 |
| Profit After Tax | £-19,446 | £-19,459 | £-19,472 | £-19,485 | £-19,498 | £-97,361 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £-9,946 | £-9,769 | £295 | £6,212 | £10,183 | £-3,025 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 4% | -1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change