Flat
SE26
2 beds
2 baths
Sydenham Hill, London SE26
Initial Investment
£370,974First YearProfit From Rental Income
£-132,236
↘ -36%After 5 Years
Change In Property Value
£116,183
↗ 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 | £26,310 | £26,381 | £26,448 | £26,516 | £26,582 | £132,236 |
| Profit Before Tax | £-26,310 | £-26,381 | £-26,448 | £-26,516 | £-26,582 | £-132,236 |
| Profit After Tax | £-26,310 | £-26,381 | £-26,448 | £-26,516 | £-26,582 | £-132,236 |
| Change In Property Value | £11,700 | £11,934 | £24,345 | £31,649 | £36,555 | £116,183 |
| Net Return | £-14,610 | £-14,447 | £-2,102 | £5,133 | £9,973 | £-16,054 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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