Flat
SE22
3 beds
2 baths
Overhill Road SE22
Initial Investment
£344,549First YearProfit From Rental Income
£-125,387
↘ -36%After 5 Years
Change In Property Value
£109,232
↗ 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 | £24,939 | £25,011 | £25,078 | £25,146 | £25,213 | £125,387 |
| Profit Before Tax | £-24,939 | £-25,011 | £-25,078 | £-25,146 | £-25,213 | £-125,387 |
| Profit After Tax | £-24,939 | £-25,011 | £-25,078 | £-25,146 | £-25,213 | £-125,387 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £-13,939 | £-13,791 | £-2,189 | £4,609 | £9,155 | £-16,156 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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