Flat
SW10
2 beds
1 bath
Finborough Road, London SW10
Initial Investment
£358,894First YearProfit From Rental Income
£-101,987
↘ -28%After 5 Years
Change In Property Value
£157,005
↗ 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 | £20,308 | £20,358 | £20,399 | £20,440 | £20,483 | £101,987 |
| Profit Before Tax | £-20,308 | £-20,358 | £-20,399 | £-20,440 | £-20,483 | £-101,987 |
| Profit After Tax | £-20,308 | £-20,358 | £-20,399 | £-20,440 | £-20,483 | £-101,987 |
| Change In Property Value | £17,070 | £29,304 | £36,922 | £39,138 | £34,572 | £157,005 |
| Net Return | £-3,238 | £8,946 | £16,524 | £18,697 | £14,089 | £55,018 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 2% | 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