Flat
SE25
1 bed
1 bath
242 South Norwood Hill, London SE25
Initial Investment
£194,799First YearProfit From Rental Income
£-87,080
↘ -45%After 5 Years
Change In Property Value
£69,511
↗ 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 | £17,266 | £17,344 | £17,417 | £17,491 | £17,563 | £87,080 |
| Profit Before Tax | £-17,266 | £-17,344 | £-17,417 | £-17,491 | £-17,563 | £-87,080 |
| Profit After Tax | £-17,266 | £-17,344 | £-17,417 | £-17,491 | £-17,563 | £-87,080 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £-10,266 | £-10,204 | £-2,851 | £1,445 | £4,307 | £-17,569 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 2% | -9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change