Flat
SE25
1 bed
1 bath
Parry Road, London SE25
Initial Investment
£77,350First YearProfit From Rental Income
£-41,886
↘ -54%After 5 Years
Change In Property Value
£31,479
↗ 20%After 5 Years
Return On Investment
-13%
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 | £8,288 | £8,334 | £8,377 | £8,421 | £8,464 | £41,886 |
| Profit Before Tax | £-8,288 | £-8,334 | £-8,377 | £-8,421 | £-8,464 | £-41,886 |
| Profit After Tax | £-8,288 | £-8,334 | £-8,377 | £-8,421 | £-8,464 | £-41,886 |
| Change In Property Value | £3,170 | £3,233 | £6,596 | £8,575 | £9,904 | £31,479 |
| Net Return | £-5,118 | £-5,101 | £-1,781 | £154 | £1,440 | £-10,407 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -7% | -7% | -2% | 0% | 2% | -13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change