Flat
SE22
1 bed
1 bath
East Dulwich Road, London SE22
Initial Investment
£213,049First YearProfit From Rental Income
£-83,664
↘ -39%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
-4%
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 | £16,654 | £16,695 | £16,733 | £16,772 | £16,810 | £83,664 |
| Profit Before Tax | £-16,654 | £-16,695 | £-16,733 | £-16,772 | £-16,810 | £-83,664 |
| Profit After Tax | £-16,654 | £-16,695 | £-16,733 | £-16,772 | £-16,810 | £-83,664 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £-9,154 | £-9,045 | £-1,127 | £3,516 | £6,622 | £-9,188 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change