Flat
SE23
1 bed
1 bath
Sydenham Hill, London SE23
Initial Investment
£142,550First YearProfit From Rental Income
£-75,440
↘ -53%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
-15%
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 | £14,911 | £15,003 | £15,089 | £15,176 | £15,262 | £75,440 |
| Profit Before Tax | £-14,911 | £-15,003 | £-15,089 | £-15,176 | £-15,262 | £-75,440 |
| Profit After Tax | £-14,911 | £-15,003 | £-15,089 | £-15,176 | £-15,262 | £-75,440 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £-9,411 | £-9,393 | £-3,644 | £-299 | £1,922 | £-20,824 |
| Return From Rental Income (%) | -10% | -11% | -11% | -11% | -11% | -53% |
| Total Net Return (%) | -7% | -7% | -3% | 0% | 1% | -15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change