Flat
SE26
2 beds
1 bath
Park Court, Lawrie Park Road, London SE26
Initial Investment
£280,374First YearProfit From Rental Income
£-107,700
↘ -38%After 5 Years
Change In Property Value
£92,350
↗ 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 | £21,409 | £21,477 | £21,541 | £21,605 | £21,669 | £107,700 |
| Profit Before Tax | £-21,409 | £-21,477 | £-21,541 | £-21,605 | £-21,669 | £-107,700 |
| Profit After Tax | £-21,409 | £-21,477 | £-21,541 | £-21,605 | £-21,669 | £-107,700 |
| Change In Property Value | £9,300 | £9,486 | £19,351 | £25,157 | £29,056 | £92,350 |
| Net Return | £-12,109 | £-11,991 | £-2,189 | £3,551 | £7,388 | £-15,350 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 3% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change