Flat
SE25
1 bed
1 bath
Maria Ct, Cypress Road, South Norwood SE25
Initial Investment
£78,100First YearProfit From Rental Income
£-48,783
↘ -62%After 5 Years
Change In Property Value
£31,777
↗ 20%After 5 Years
Return On Investment
-22%
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 | £9,612 | £9,687 | £9,757 | £9,829 | £9,898 | £48,783 |
| Profit Before Tax | £-9,612 | £-9,687 | £-9,757 | £-9,829 | £-9,898 | £-48,783 |
| Profit After Tax | £-9,612 | £-9,687 | £-9,757 | £-9,829 | £-9,898 | £-48,783 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,998 | £31,777 |
| Net Return | £-6,412 | £-6,423 | £-3,099 | £-1,173 | £99 | £-17,007 |
| Return From Rental Income (%) | -12% | -12% | -12% | -13% | -13% | -62% |
| Total Net Return (%) | -8% | -8% | -4% | -2% | 0% | -22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change