Flat
SW15
1 bed
1 bath
Putney Square, Chartfield Avenue, London SW15
Initial Investment
£291,699First YearProfit From Rental Income
£-87,669
↘ -30%After 5 Years
Change In Property Value
£132,447
↗ 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 | £17,444 | £17,494 | £17,535 | £17,577 | £17,619 | £87,669 |
| Profit Before Tax | £-17,444 | £-17,494 | £-17,535 | £-17,577 | £-17,619 | £-87,669 |
| Profit After Tax | £-17,444 | £-17,494 | £-17,535 | £-17,577 | £-17,619 | £-87,669 |
| Change In Property Value | £14,400 | £24,720 | £31,147 | £33,016 | £29,164 | £132,447 |
| Net Return | £-3,044 | £7,226 | £13,612 | £15,439 | £11,545 | £44,778 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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