Flat
SE25
0 beds
1 bath
Tennison Road, London SE25
Initial Investment
£111,640First YearProfit From Rental Income
£-54,879
↘ -49%After 5 Years
Change In Property Value
£44,487
↗ 20%After 5 Years
Return On Investment
-9%
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 | £10,887 | £10,933 | £10,976 | £11,020 | £11,063 | £54,879 |
| Profit Before Tax | £-10,887 | £-10,933 | £-10,976 | £-11,020 | £-11,063 | £-54,879 |
| Profit After Tax | £-10,887 | £-10,933 | £-10,976 | £-11,020 | £-11,063 | £-54,879 |
| Change In Property Value | £4,480 | £4,570 | £9,322 | £12,119 | £13,997 | £44,487 |
| Net Return | £-6,407 | £-6,364 | £-1,654 | £1,099 | £2,934 | £-10,392 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change