Flat
SE26
2 beds
2 baths
Villa Fontaine, Sydenham Hill, London SE26
Initial Investment
£401,174First YearProfit From Rental Income
£-140,171
↘ -35%After 5 Years
Change In Property Value
£124,127
↗ 20%After 5 Years
Return On Investment
-4%
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 | £27,897 | £27,968 | £28,035 | £28,103 | £28,169 | £140,171 |
| Profit Before Tax | £-27,897 | £-27,968 | £-28,035 | £-28,103 | £-28,169 | £-140,171 |
| Profit After Tax | £-27,897 | £-27,968 | £-28,035 | £-28,103 | £-28,169 | £-140,171 |
| Change In Property Value | £12,500 | £12,750 | £26,010 | £33,813 | £39,054 | £124,127 |
| Net Return | £-15,397 | £-15,218 | £-2,025 | £5,710 | £10,885 | £-16,044 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 3% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change