Flat
SE24
2 beds
1 bath
Norwood Road, Herne Hill SE24
Initial Investment
£213,049First YearProfit From Rental Income
£-78,307
↘ -37%After 5 Years
Change In Property Value
£74,476
↗ 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 | £15,628 | £15,645 | £15,661 | £15,678 | £15,694 | £78,307 |
| Profit Before Tax | £-15,628 | £-15,645 | £-15,661 | £-15,678 | £-15,694 | £-78,307 |
| Profit After Tax | £-15,628 | £-15,645 | £-15,661 | £-15,678 | £-15,694 | £-78,307 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £-8,128 | £-7,995 | £-55 | £4,610 | £7,738 | £-3,831 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| 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