Flat
SE20
2 beds
1 bath
Elmers End Road, London SE20
Initial Investment
£125,550First YearProfit From Rental Income
£-55,338
↘ -44%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
-5%
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 | £11,019 | £11,044 | £11,068 | £11,092 | £11,115 | £55,338 |
| Profit Before Tax | £-11,019 | £-11,044 | £-11,068 | £-11,092 | £-11,115 | £-55,338 |
| Profit After Tax | £-11,019 | £-11,044 | £-11,068 | £-11,092 | £-11,115 | £-55,338 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £-6,019 | £-5,944 | £-664 | £2,433 | £4,506 | £-5,687 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 4% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change