Flat
SE22
2 beds
1 bath
Solway Road, London, London SE22
Initial Investment
£382,299First YearProfit From Rental Income
£-122,163
↘ -32%After 5 Years
Change In Property Value
£119,162
↗ 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 | £24,406 | £24,420 | £24,433 | £24,446 | £24,459 | £122,163 |
| Profit Before Tax | £-24,406 | £-24,420 | £-24,433 | £-24,446 | £-24,459 | £-122,163 |
| Profit After Tax | £-24,406 | £-24,420 | £-24,433 | £-24,446 | £-24,459 | £-122,163 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £-12,406 | £-12,180 | £537 | £8,015 | £13,033 | £-3,001 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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