Flat
SW15
0 beds
1 bath
Horne Way, London SW15
Initial Investment
£152,750First YearProfit From Rental Income
£-57,103
↘ -37%After 5 Years
Change In Property Value
£80,020
↗ 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 | £11,331 | £11,381 | £11,422 | £11,464 | £11,506 | £57,103 |
| Profit Before Tax | £-11,331 | £-11,381 | £-11,422 | £-11,464 | £-11,506 | £-57,103 |
| Profit After Tax | £-11,331 | £-11,381 | £-11,422 | £-11,464 | £-11,506 | £-57,103 |
| Change In Property Value | £8,700 | £14,935 | £18,818 | £19,947 | £17,620 | £80,020 |
| Net Return | £-2,631 | £3,554 | £7,396 | £8,484 | £6,114 | £22,917 |
| Return From Rental Income (%) | -7% | -7% | -7% | -8% | -8% | -37% |
| 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