Flat
SE22
2 beds
1 bath
Lordship Lane, London SE22
Initial Investment
£194,799First YearProfit From Rental Income
£-84,167
↘ -43%After 5 Years
Change In Property Value
£69,511
↗ 20%After 5 Years
Return On Investment
-8%
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 | £16,708 | £16,773 | £16,834 | £16,896 | £16,956 | £84,167 |
| Profit Before Tax | £-16,708 | £-16,773 | £-16,834 | £-16,896 | £-16,956 | £-84,167 |
| Profit After Tax | £-16,708 | £-16,773 | £-16,834 | £-16,896 | £-16,956 | £-84,167 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £-9,708 | £-9,633 | £-2,268 | £2,040 | £4,914 | £-14,656 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change