Flat
SE27
2 beds
1 bath
Bloom Grove, London SE27
Initial Investment
£269,049First YearProfit From Rental Income
£-99,399
↘ -37%After 5 Years
Change In Property Value
£89,371
↗ 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 | £19,794 | £19,838 | £19,880 | £19,923 | £19,964 | £99,399 |
| Profit Before Tax | £-19,794 | £-19,838 | £-19,880 | £-19,923 | £-19,964 | £-99,399 |
| Profit After Tax | £-19,794 | £-19,838 | £-19,880 | £-19,923 | £-19,964 | £-99,399 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £-10,794 | £-10,658 | £-1,153 | £4,423 | £8,155 | £-10,027 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change