Flat
SE27
2 beds
1 bath
Selsdon Road, West Norwood SE27
Initial Investment
£194,799First YearProfit From Rental Income
£-73,838
↘ -38%After 5 Years
Change In Property Value
£69,511
↗ 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 | £14,730 | £14,750 | £14,768 | £14,786 | £14,804 | £73,838 |
| Profit Before Tax | £-14,730 | £-14,750 | £-14,768 | £-14,786 | £-14,804 | £-73,838 |
| Profit After Tax | £-14,730 | £-14,750 | £-14,768 | £-14,786 | £-14,804 | £-73,838 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £-7,730 | £-7,610 | £-202 | £4,149 | £7,066 | £-4,327 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| 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