Flat
SE22
2 beds
1 bath
Overhill Road, London SE22
Initial Investment
£213,049First YearProfit From Rental Income
£-84,897
↘ -40%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
-5%
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 | £16,890 | £16,936 | £16,980 | £17,024 | £17,067 | £84,897 |
| Profit Before Tax | £-16,890 | £-16,936 | £-16,980 | £-17,024 | £-17,067 | £-84,897 |
| Profit After Tax | £-16,890 | £-16,936 | £-16,980 | £-17,024 | £-17,067 | £-84,897 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £-9,390 | £-9,286 | £-1,374 | £3,264 | £6,366 | £-10,420 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change