Flat
SW15
2 beds
2 baths
36 Putney Hill, Putney SW15
Initial Investment
£457,799First YearProfit From Rental Income
£-123,062
↘ -27%After 5 Years
Change In Property Value
£193,152
↗ 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 | £24,523 | £24,573 | £24,614 | £24,655 | £24,698 | £123,062 |
| Profit Before Tax | £-24,523 | £-24,573 | £-24,614 | £-24,655 | £-24,698 | £-123,062 |
| Profit After Tax | £-24,523 | £-24,573 | £-24,614 | £-24,655 | £-24,698 | £-123,062 |
| Change In Property Value | £21,000 | £36,050 | £45,423 | £48,148 | £42,531 | £193,152 |
| Net Return | £-3,523 | £11,478 | £20,810 | £23,493 | £17,833 | £70,091 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| 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