Flat
SW15
1 bed
1 bath
Woking Close, Roehampton, London SW15
Initial Investment
£169,750First YearProfit From Rental Income
£-61,125
↘ -36%After 5 Years
Change In Property Value
£86,919
↗ 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 | £12,135 | £12,185 | £12,226 | £12,268 | £12,311 | £61,125 |
| Profit Before Tax | £-12,135 | £-12,185 | £-12,226 | £-12,268 | £-12,311 | £-61,125 |
| Profit After Tax | £-12,135 | £-12,185 | £-12,226 | £-12,268 | £-12,311 | £-61,125 |
| Change In Property Value | £9,450 | £16,223 | £20,440 | £21,667 | £19,139 | £86,919 |
| Net Return | £-2,685 | £4,037 | £8,214 | £9,399 | £6,828 | £25,794 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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