Flat
SE22
1 bed
1 bath
East Dulwich Road, East Dulwich SE22
Initial Investment
£194,799First YearProfit From Rental Income
£-72,872
↘ -37%After 5 Years
Change In Property Value
£69,511
↗ 20%After 5 Years
Return On Investment
-2%
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 | £14,545 | £14,560 | £14,575 | £14,589 | £14,603 | £72,872 |
| Profit Before Tax | £-14,545 | £-14,560 | £-14,575 | £-14,589 | £-14,603 | £-72,872 |
| Profit After Tax | £-14,545 | £-14,560 | £-14,575 | £-14,589 | £-14,603 | £-72,872 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £-7,545 | £-7,420 | £-9 | £4,346 | £7,267 | £-3,361 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change