Flat
SW15
0 beds
0 baths
London, London SW15
Initial Investment
£14,440First YearProfit From Rental Income
£-14,954
↘ -104%After 5 Years
Change In Property Value
£7,726
↗ 28%After 5 Years
Return On Investment
-50%
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 | £2,901 | £2,951 | £2,992 | £3,034 | £3,076 | £14,954 |
| Profit Before Tax | £-2,901 | £-2,951 | £-2,992 | £-3,034 | £-3,076 | £-14,954 |
| Profit After Tax | £-2,901 | £-2,951 | £-2,992 | £-3,034 | £-3,076 | £-14,954 |
| Change In Property Value | £840 | £1,442 | £1,817 | £1,926 | £1,701 | £7,726 |
| Net Return | £-2,061 | £-1,509 | £-1,175 | £-1,108 | £-1,375 | £-7,228 |
| Return From Rental Income (%) | -20% | -20% | -21% | -21% | -21% | -104% |
| Total Net Return (%) | -14% | -10% | -8% | -8% | -10% | -50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change