Flat
SW10
3 beds
1 bath
Worlds End Estate, London SW10
Initial Investment
£503,549First YearProfit From Rental Income
£-132,714
↘ -26%After 5 Years
Change In Property Value
£209,708
↗ 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 | £26,453 | £26,503 | £26,544 | £26,586 | £26,628 | £132,714 |
| Profit Before Tax | £-26,453 | £-26,503 | £-26,544 | £-26,586 | £-26,628 | £-132,714 |
| Profit After Tax | £-26,453 | £-26,503 | £-26,544 | £-26,586 | £-26,628 | £-132,714 |
| Change In Property Value | £22,800 | £39,140 | £49,316 | £52,275 | £46,177 | £209,708 |
| Net Return | £-3,653 | £12,637 | £22,772 | £25,690 | £19,548 | £76,994 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| 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