Flat
SE23
2 beds
1 bath
Dartmouth Road, London SE23
Initial Investment
£269,049First YearProfit From Rental Income
£-95,796
↘ -36%After 5 Years
Change In Property Value
£89,371
↗ 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 | £19,104 | £19,133 | £19,159 | £19,187 | £19,213 | £95,796 |
| Profit Before Tax | £-19,104 | £-19,133 | £-19,159 | £-19,187 | £-19,213 | £-95,796 |
| Profit After Tax | £-19,104 | £-19,133 | £-19,159 | £-19,187 | £-19,213 | £-95,796 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £-10,104 | £-9,953 | £-432 | £5,159 | £8,905 | £-6,424 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change