Flat
SW15
0 beds
1 bath
Upper Richmond Road, London SW15
Initial Investment
£137,110First YearProfit From Rental Income
£-53,403
↘ -39%After 5 Years
Change In Property Value
£73,674
↗ 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 | £10,591 | £10,641 | £10,682 | £10,724 | £10,766 | £53,403 |
| Profit Before Tax | £-10,591 | £-10,641 | £-10,682 | £-10,724 | £-10,766 | £-53,403 |
| Profit After Tax | £-10,591 | £-10,641 | £-10,682 | £-10,724 | £-10,766 | £-53,403 |
| Change In Property Value | £8,010 | £13,751 | £17,326 | £18,365 | £16,223 | £73,674 |
| Net Return | £-2,581 | £3,110 | £6,644 | £7,642 | £5,456 | £20,271 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 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