Flat
SE22
1 bed
1 bath
Barry Road, London SE22
Initial Investment
£227,649First YearProfit From Rental Income
£-87,235
↘ -38%After 5 Years
Change In Property Value
£78,448
↗ 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 | £17,372 | £17,411 | £17,447 | £17,485 | £17,521 | £87,235 |
| Profit Before Tax | £-17,372 | £-17,411 | £-17,447 | £-17,485 | £-17,521 | £-87,235 |
| Profit After Tax | £-17,372 | £-17,411 | £-17,447 | £-17,485 | £-17,521 | £-87,235 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £24,682 | £78,448 |
| Net Return | £-9,472 | £-9,353 | £-1,009 | £3,885 | £7,161 | £-8,787 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | 0% | 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