Flat
SW15
2 beds
2 baths
Rayners Road, Putney SW15
Initial Investment
£698,549First YearProfit From Rental Income
£-170,520
↘ -24%After 5 Years
Change In Property Value
£274,552
↗ 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 | £34,014 | £34,064 | £34,105 | £34,147 | £34,190 | £170,520 |
| Profit Before Tax | £-34,014 | £-34,064 | £-34,105 | £-34,147 | £-34,190 | £-170,520 |
| Profit After Tax | £-34,014 | £-34,064 | £-34,105 | £-34,147 | £-34,190 | £-170,520 |
| Change In Property Value | £29,850 | £51,243 | £64,566 | £68,439 | £60,455 | £274,552 |
| Net Return | £-4,164 | £17,178 | £30,460 | £34,293 | £26,265 | £104,032 |
| 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