Flat
SW10
1 bed
1 bath
Coleridge Gardens, London SW10
Initial Investment
£336,244First YearProfit From Rental Income
£-97,161
↘ -29%After 5 Years
Change In Property Value
£148,727
↗ 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 | £19,342 | £19,392 | £19,433 | £19,475 | £19,518 | £97,161 |
| Profit Before Tax | £-19,342 | £-19,392 | £-19,433 | £-19,475 | £-19,518 | £-97,161 |
| Profit After Tax | £-19,342 | £-19,392 | £-19,433 | £-19,475 | £-19,518 | £-97,161 |
| Change In Property Value | £16,170 | £27,759 | £34,976 | £37,074 | £32,749 | £148,727 |
| Net Return | £-3,172 | £8,366 | £15,542 | £17,599 | £13,231 | £51,566 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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