Flat
SE22
2 beds
2 baths
Gloucester Court, 516 Lordship Lane, East Dulwich SE22
Initial Investment
£325,674First YearProfit From Rental Income
£-119,290
↘ -37%After 5 Years
Change In Property Value
£104,267
↗ 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 | £23,729 | £23,796 | £23,858 | £23,922 | £23,984 | £119,290 |
| Profit Before Tax | £-23,729 | £-23,796 | £-23,858 | £-23,922 | £-23,984 | £-119,290 |
| Profit After Tax | £-23,729 | £-23,796 | £-23,858 | £-23,922 | £-23,984 | £-119,290 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £-13,229 | £-13,086 | £-2,010 | £4,481 | £8,822 | £-15,023 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 3% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change