Flat
SE27
1 bed
1 bath
Darlington Road, London SE27
Initial Investment
£142,550First YearProfit From Rental Income
£-58,104
↘ -41%After 5 Years
Change In Property Value
£54,616
↗ 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 | £11,591 | £11,606 | £11,621 | £11,636 | £11,650 | £58,104 |
| Profit Before Tax | £-11,591 | £-11,606 | £-11,621 | £-11,636 | £-11,650 | £-58,104 |
| Profit After Tax | £-11,591 | £-11,606 | £-11,621 | £-11,636 | £-11,650 | £-58,104 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £-6,091 | £-5,996 | £-176 | £3,242 | £5,533 | £-3,488 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| 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