Flat
SE4
0 beds
1 bath
Breakspears Road, London SE4
London, England · SE4
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£-643
↘ -1%After 5 Years
Change In Property Value
£16,517
↗ 10%After 5 Years
Return On Investment
32%
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 | £7,356 | £7,466 | £7,653 | £7,844 | £8,080 | £38,399 |
| Total Expenses | £7,747 | £7,773 | £7,806 | £7,839 | £7,877 | £39,042 |
| Profit Before Tax | £-391 | £-307 | £-153 | £5 | £203 | £-643 |
| Profit After Tax | £-391 | £-307 | £-153 | £5 | £203 | £-643 |
| Change In Property Value | £2 | £2 | £3,200 | £5,712 | £7,601 | £16,517 |
| Net Return | £-389 | £-305 | £3,047 | £5,717 | £7,804 | £15,874 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change