Flat
SE21
3 beds
2 baths
Thurlow Park Road, London SE21
Initial Investment
£89,437First YearProfit From Rental Income
£-46,647
↘ -52%After 5 Years
Change In Property Value
£36,245
↗ 20%After 5 Years
Return On Investment
-12%
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 | £9,241 | £9,287 | £9,330 | £9,374 | £9,416 | £46,647 |
| Profit Before Tax | £-9,241 | £-9,287 | £-9,330 | £-9,374 | £-9,416 | £-46,647 |
| Profit After Tax | £-9,241 | £-9,287 | £-9,330 | £-9,374 | £-9,416 | £-46,647 |
| Change In Property Value | £3,650 | £3,723 | £7,595 | £9,873 | £11,404 | £36,245 |
| Net Return | £-5,591 | £-5,564 | £-1,735 | £500 | £1,988 | £-10,402 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -11% | -52% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change