Flat
SE26
2 beds
1 bath
Newlands Park, London SE26
Initial Investment
£250,174First YearProfit From Rental Income
£-88,774
↘ -35%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
-2%
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 | £17,717 | £17,737 | £17,755 | £17,774 | £17,792 | £88,774 |
| Profit Before Tax | £-17,717 | £-17,737 | £-17,755 | £-17,774 | £-17,792 | £-88,774 |
| Profit After Tax | £-17,717 | £-17,737 | £-17,755 | £-17,774 | £-17,792 | £-88,774 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £-9,217 | £-9,067 | £-68 | £5,219 | £8,765 | £-4,368 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change