Flat
SE25
3 beds
1 bath
Portland Road, London SE25
Initial Investment
£159,550First YearProfit From Rental Income
£-67,345
↘ -42%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
-5%
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 | £13,403 | £13,437 | £13,469 | £13,502 | £13,534 | £67,345 |
| Profit Before Tax | £-13,403 | £-13,437 | £-13,469 | £-13,502 | £-13,534 | £-67,345 |
| Profit After Tax | £-13,403 | £-13,437 | £-13,469 | £-13,502 | £-13,534 | £-67,345 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £-7,403 | £-7,317 | £-984 | £2,728 | £5,212 | £-7,764 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 3% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change