Flat
SW10
1 bed
1 bath
London SW10
Initial Investment
£793,049First YearProfit From Rental Income
£-187,412
↘ -24%After 5 Years
Change In Property Value
£303,525
↗ 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 | £37,393 | £37,443 | £37,484 | £37,525 | £37,568 | £187,412 |
| Profit Before Tax | £-37,393 | £-37,443 | £-37,484 | £-37,525 | £-37,568 | £-187,412 |
| Profit After Tax | £-37,393 | £-37,443 | £-37,484 | £-37,525 | £-37,568 | £-187,412 |
| Change In Property Value | £33,000 | £56,650 | £71,379 | £75,662 | £66,835 | £303,525 |
| Net Return | £-4,393 | £19,208 | £33,896 | £38,136 | £29,267 | £116,113 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| Total Net Return (%) | -1% | 2% | 4% | 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