Flat
SE28
1 bed
1 bath
Garrick Drive, Thamesmead, London SE28
Initial Investment
£88,100First YearProfit From Rental Income
£-47,910
↘ -54%After 5 Years
Change In Property Value
£35,749
↗ 20%After 5 Years
Return On Investment
-14%
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 | £9,479 | £9,532 | £9,582 | £9,634 | £9,684 | £47,910 |
| Profit Before Tax | £-9,479 | £-9,532 | £-9,582 | £-9,634 | £-9,684 | £-47,910 |
| Profit After Tax | £-9,479 | £-9,532 | £-9,582 | £-9,634 | £-9,684 | £-47,910 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £-5,879 | £-5,860 | £-2,092 | £104 | £1,564 | £-12,162 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -7% | -7% | -2% | 0% | 2% | -14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change