Flat
SE26
1 bed
1 bath
Newlands Park, Sydenham, London SE26
Initial Investment
£68,200First YearProfit From Rental Income
£-1,971
↘ -3%After 5 Years
Change In Property Value
£27,804
↗ 20%After 5 Years
Return On Investment
38%
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 | £7,692 | £7,846 | £8,042 | £8,243 | £8,449 | £40,272 |
| Total Expenses | £8,324 | £8,385 | £8,448 | £8,512 | £8,575 | £42,243 |
| Profit Before Tax | £-632 | £-539 | £-406 | £-269 | £-126 | £-1,971 |
| Profit After Tax | £-632 | £-539 | £-406 | £-269 | £-126 | £-1,971 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £8,748 | £27,804 |
| Net Return | £2,168 | £2,317 | £5,421 | £7,306 | £8,622 | £25,833 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 3% | 3% | 8% | 11% | 13% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change