Flat
SE22
2 beds
1 bath
Inwood House, East Dulwich, London SE22
Initial Investment
£250,174First YearProfit From Rental Income
£-87,850
↘ -35%After 5 Years
Change In Property Value
£84,406
↗ 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 | £17,540 | £17,555 | £17,570 | £17,585 | £17,599 | £87,850 |
| Profit Before Tax | £-17,540 | £-17,555 | £-17,570 | £-17,585 | £-17,599 | £-87,850 |
| Profit After Tax | £-17,540 | £-17,555 | £-17,570 | £-17,585 | £-17,599 | £-87,850 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £-9,040 | £-8,885 | £117 | £5,408 | £8,957 | £-3,443 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change