Flat
SE22
2 beds
2 baths
Lordship Lane, East Dulwich SE22
Initial Investment
£303,024First YearProfit From Rental Income
£-103,939
↘ -34%After 5 Years
Change In Property Value
£98,309
↗ 20%After 5 Years
Return On Investment
-2%
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 | £20,739 | £20,764 | £20,788 | £20,812 | £20,836 | £103,939 |
| Profit Before Tax | £-20,739 | £-20,764 | £-20,788 | £-20,812 | £-20,836 | £-103,939 |
| Profit After Tax | £-20,739 | £-20,764 | £-20,788 | £-20,812 | £-20,836 | £-103,939 |
| Change In Property Value | £9,900 | £10,098 | £20,600 | £26,780 | £30,931 | £98,309 |
| Net Return | £-10,839 | £-10,666 | £-188 | £5,968 | £10,095 | £-5,631 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change