Flat
SE3
2 beds
2 baths
Flat, Merlin Court, Tizzard Grove, London SE3
London, England · SE3
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£-26,973
↘ -16%After 5 Years
Change In Property Value
£53,679
↗ 10%After 5 Years
Return On Investment
16%
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 | £22,884 | £23,227 | £23,808 | £24,403 | £25,135 | £119,458 |
| Total Expenses | £28,919 | £29,092 | £29,279 | £29,470 | £29,671 | £146,431 |
| Profit Before Tax | £-6,035 | £-5,864 | £-5,471 | £-5,067 | £-4,536 | £-26,973 |
| Profit After Tax | £-6,035 | £-5,864 | £-5,471 | £-5,067 | £-4,536 | £-26,973 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £-6,030 | £-5,859 | £4,929 | £13,498 | £20,168 | £26,706 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change