Flat
SE25
2 beds
1 bath
Tennison Road, South Norwood SE25
Initial Investment
£162,950First YearProfit From Rental Income
£-70,948
↘ -44%After 5 Years
Change In Property Value
£60,574
↗ 20%After 5 Years
Return On Investment
-6%
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 | £14,101 | £14,147 | £14,190 | £14,234 | £14,276 | £70,948 |
| Profit Before Tax | £-14,101 | £-14,147 | £-14,190 | £-14,234 | £-14,276 | £-70,948 |
| Profit After Tax | £-14,101 | £-14,147 | £-14,190 | £-14,234 | £-14,276 | £-70,948 |
| Change In Property Value | £6,100 | £6,222 | £12,693 | £16,501 | £19,058 | £60,574 |
| Net Return | £-8,001 | £-7,925 | £-1,497 | £2,267 | £4,782 | £-10,374 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change