Flat
SE21
3 beds
2 baths
Thurlow Park Road, London SE21
Initial Investment
£480,449First YearProfit From Rental Income
£-155,257
↘ -32%After 5 Years
Change In Property Value
£144,980
↗ 20%After 5 Years
Return On Investment
-2%
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 | £30,963 | £31,009 | £31,052 | £31,096 | £31,138 | £155,257 |
| Profit Before Tax | £-30,963 | £-31,009 | £-31,052 | £-31,096 | £-31,138 | £-155,257 |
| Profit After Tax | £-30,963 | £-31,009 | £-31,052 | £-31,096 | £-31,138 | £-155,257 |
| Change In Property Value | £14,600 | £14,892 | £30,380 | £39,494 | £45,615 | £144,980 |
| Net Return | £-16,363 | £-16,117 | £-672 | £8,398 | £14,477 | £-10,277 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change