Flat
SW15
0 beds
1 bath
Kersfield House, Putney SW15
Initial Investment
£131,670First YearProfit From Rental Income
£-52,116
↘ -40%After 5 Years
Change In Property Value
£71,466
↗ 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 | £10,333 | £10,383 | £10,424 | £10,466 | £10,509 | £52,116 |
| Profit Before Tax | £-10,333 | £-10,383 | £-10,424 | £-10,466 | £-10,509 | £-52,116 |
| Profit After Tax | £-10,333 | £-10,383 | £-10,424 | £-10,466 | £-10,509 | £-52,116 |
| Change In Property Value | £7,770 | £13,339 | £16,807 | £17,815 | £15,736 | £71,466 |
| Net Return | £-2,563 | £2,955 | £6,382 | £7,349 | £5,228 | £19,350 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| 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