Flat
SE5
1 bed
1 bath
Linwood Close, Camberwell SE5
London, England · SE5
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-6,059
↘ -7%After 5 Years
Change In Property Value
£27,356
↗ 10%After 5 Years
Return On Investment
26%
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 | £12,456 | £12,643 | £12,959 | £13,283 | £13,681 | £65,022 |
| Total Expenses | £14,059 | £14,131 | £14,212 | £14,295 | £14,384 | £71,081 |
| Profit Before Tax | £-1,603 | £-1,488 | £-1,253 | £-1,012 | £-702 | £-6,059 |
| Profit After Tax | £-1,603 | £-1,488 | £-1,253 | £-1,012 | £-702 | £-6,059 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £-1,601 | £-1,486 | £4,047 | £8,449 | £11,887 | £21,296 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change