Flat
SE27
2 beds
1 bath
Cedar Tree Grove, London SE27
Initial Investment
£142,550First YearProfit From Rental Income
£-68,766
↘ -48%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
-10%
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 | £13,633 | £13,695 | £13,754 | £13,813 | £13,871 | £68,766 |
| Profit Before Tax | £-13,633 | £-13,695 | £-13,754 | £-13,813 | £-13,871 | £-68,766 |
| Profit After Tax | £-13,633 | £-13,695 | £-13,754 | £-13,813 | £-13,871 | £-68,766 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £-8,133 | £-8,085 | £-2,309 | £1,064 | £3,312 | £-14,151 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -10% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change