Flat
SE23
1 bed
1 bath
Devonshire Road, Honor Oak SE23
Initial Investment
£194,799First YearProfit From Rental Income
£-76,742
↘ -39%After 5 Years
Change In Property Value
£69,511
↗ 20%After 5 Years
Return On Investment
-4%
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 | £15,286 | £15,318 | £15,349 | £15,379 | £15,409 | £76,742 |
| Profit Before Tax | £-15,286 | £-15,318 | £-15,349 | £-15,379 | £-15,409 | £-76,742 |
| Profit After Tax | £-15,286 | £-15,318 | £-15,349 | £-15,379 | £-15,409 | £-76,742 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £-8,286 | £-8,178 | £-783 | £3,556 | £6,461 | £-7,230 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change