Flat
SW15
4 beds
2 baths
Hersham Close, Roehampton, Greater London SW15
Initial Investment
£194,762First YearProfit From Rental Income
£-66,748
↘ -34%After 5 Years
Change In Property Value
£96,562
↗ 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 | £13,260 | £13,310 | £13,351 | £13,392 | £13,435 | £66,748 |
| Profit Before Tax | £-13,260 | £-13,310 | £-13,351 | £-13,392 | £-13,435 | £-66,748 |
| Profit After Tax | £-13,260 | £-13,310 | £-13,351 | £-13,392 | £-13,435 | £-66,748 |
| Change In Property Value | £10,499 | £18,022 | £22,708 | £24,071 | £21,262 | £96,562 |
| Net Return | £-2,761 | £4,713 | £9,358 | £10,678 | £7,827 | £29,815 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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