Flat
SW10
2 beds
1 bath
Elm Park Mansions, London SW10
Initial Investment
£480,449First YearProfit From Rental Income
£-127,888
↘ -27%After 5 Years
Change In Property Value
£201,430
↗ 28%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £25,488 | £25,538 | £25,579 | £25,621 | £25,663 | £127,888 |
| Profit Before Tax | £-25,488 | £-25,538 | £-25,579 | £-25,621 | £-25,663 | £-127,888 |
| Profit After Tax | £-25,488 | £-25,538 | £-25,579 | £-25,621 | £-25,663 | £-127,888 |
| Change In Property Value | £21,900 | £37,595 | £47,370 | £50,212 | £44,354 | £201,430 |
| Net Return | £-3,588 | £12,057 | £21,791 | £24,591 | £18,691 | £73,542 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change