Flat
SE26
1 bed
1 bath
Mill Gardens, London SE26
Initial Investment
£109,500First YearProfit From Rental Income
£-52,519
↘ -48%After 5 Years
Change In Property Value
£43,693
↗ 20%After 5 Years
Return On Investment
-8%
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 | £10,429 | £10,468 | £10,504 | £10,541 | £10,578 | £52,519 |
| Profit Before Tax | £-10,429 | £-10,468 | £-10,504 | £-10,541 | £-10,578 | £-52,519 |
| Profit After Tax | £-10,429 | £-10,468 | £-10,504 | £-10,541 | £-10,578 | £-52,519 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £-6,029 | £-5,980 | £-1,349 | £1,361 | £3,169 | £-8,827 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -6% | -5% | -1% | 1% | 3% | -8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change