Flat
SE23
1 bed
1 bath
Woolstone Road, London SE23
Initial Investment
£159,550First YearProfit From Rental Income
£-62,750
↘ -39%After 5 Years
Change In Property Value
£59,581
↗ 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 | £12,523 | £12,537 | £12,550 | £12,564 | £12,577 | £62,750 |
| Profit Before Tax | £-12,523 | £-12,537 | £-12,550 | £-12,564 | £-12,577 | £-62,750 |
| Profit After Tax | £-12,523 | £-12,537 | £-12,550 | £-12,564 | £-12,577 | £-62,750 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £-6,523 | £-6,417 | £-65 | £3,667 | £6,169 | £-3,169 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| 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