Flat
SE23
1 bed
1 bath
Wood Vale, East Dulwich SE23
Initial Investment
£213,049First YearProfit From Rental Income
£-77,560
↘ -36%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
-1%
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 | £15,485 | £15,499 | £15,512 | £15,525 | £15,538 | £77,560 |
| Profit Before Tax | £-15,485 | £-15,499 | £-15,512 | £-15,525 | £-15,538 | £-77,560 |
| Profit After Tax | £-15,485 | £-15,499 | £-15,512 | £-15,525 | £-15,538 | £-77,560 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £-7,985 | £-7,849 | £94 | £4,762 | £7,894 | £-3,084 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change