Flat
SW15
1 bed
1 bath
Carslake Road, London SW15
Initial Investment
£159,515First YearProfit From Rental Income
£-58,704
↘ -37%After 5 Years
Change In Property Value
£82,766
↗ 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 | £11,651 | £11,701 | £11,742 | £11,784 | £11,826 | £58,704 |
| Profit Before Tax | £-11,651 | £-11,701 | £-11,742 | £-11,784 | £-11,826 | £-58,704 |
| Profit After Tax | £-11,651 | £-11,701 | £-11,742 | £-11,784 | £-11,826 | £-58,704 |
| Change In Property Value | £8,999 | £15,447 | £19,464 | £20,632 | £18,225 | £82,766 |
| Net Return | £-2,652 | £3,747 | £7,722 | £8,848 | £6,398 | £24,062 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| 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