Flat
SE26
1 bed
1 bath
Westwood Hill, London SE26
Initial Investment
£220,349First YearProfit From Rental Income
£-86,504
↘ -39%After 5 Years
Change In Property Value
£76,462
↗ 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 | £17,215 | £17,259 | £17,301 | £17,344 | £17,385 | £86,504 |
| Profit Before Tax | £-17,215 | £-17,259 | £-17,301 | £-17,344 | £-17,385 | £-86,504 |
| Profit After Tax | £-17,215 | £-17,259 | £-17,301 | £-17,344 | £-17,385 | £-86,504 |
| Change In Property Value | £7,700 | £7,854 | £16,022 | £20,829 | £24,057 | £76,462 |
| Net Return | £-9,515 | £-9,405 | £-1,279 | £3,485 | £6,672 | £-10,042 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change