Flat
SE22
2 beds
1 bath
516 Lordship Lane, London, London SE22
Initial Investment
£325,674First YearProfit From Rental Income
£-108,063
↘ -33%After 5 Years
Change In Property Value
£104,267
↗ 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 | £21,579 | £21,597 | £21,613 | £21,629 | £21,645 | £108,063 |
| Profit Before Tax | £-21,579 | £-21,597 | £-21,613 | £-21,629 | £-21,645 | £-108,063 |
| Profit After Tax | £-21,579 | £-21,597 | £-21,613 | £-21,629 | £-21,645 | £-108,063 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £-11,079 | £-10,887 | £236 | £6,774 | £11,160 | £-3,796 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change