Flat
SE23
1 bed
1 bath
Paxton Road, London SE23
Initial Investment
£112,175First YearProfit From Rental Income
£-58,341
↘ -52%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
-12%
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 | £11,552 | £11,612 | £11,669 | £11,726 | £11,782 | £58,341 |
| Profit Before Tax | £-11,552 | £-11,612 | £-11,669 | £-11,726 | £-11,782 | £-58,341 |
| Profit After Tax | £-11,552 | £-11,612 | £-11,669 | £-11,726 | £-11,782 | £-58,341 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £-7,052 | £-7,022 | £-2,305 | £446 | £2,277 | £-13,655 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -11% | -52% |
| Total Net Return (%) | -6% | -6% | -2% | 0% | 2% | -12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change