Flat
SW15
3 beds
2 baths
Briar Walk, London SW15
Initial Investment
£575,549First YearProfit From Rental Income
£-147,193
↘ -26%After 5 Years
Change In Property Value
£234,542
↗ 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 | £29,349 | £29,399 | £29,440 | £29,482 | £29,524 | £147,193 |
| Profit Before Tax | £-29,349 | £-29,399 | £-29,440 | £-29,482 | £-29,524 | £-147,193 |
| Profit After Tax | £-29,349 | £-29,399 | £-29,440 | £-29,482 | £-29,524 | £-147,193 |
| Change In Property Value | £25,500 | £43,775 | £55,157 | £58,466 | £51,645 | £234,542 |
| Net Return | £-3,849 | £14,376 | £25,717 | £28,984 | £22,121 | £87,349 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| 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