Flat
SW15
2 beds
1 bath
Wellwood Court, 390 Upper Richmond Road, London SW15
Initial Investment
£282,262First YearProfit From Rental Income
£-85,658
↘ -30%After 5 Years
Change In Property Value
£128,998
↗ 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 | £17,042 | £17,092 | £17,133 | £17,175 | £17,217 | £85,658 |
| Profit Before Tax | £-17,042 | £-17,092 | £-17,133 | £-17,175 | £-17,217 | £-85,658 |
| Profit After Tax | £-17,042 | £-17,092 | £-17,133 | £-17,175 | £-17,217 | £-85,658 |
| Change In Property Value | £14,025 | £24,076 | £30,336 | £32,156 | £28,405 | £128,998 |
| Net Return | £-3,017 | £6,984 | £13,203 | £14,982 | £11,187 | £43,340 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -1% | 2% | 5% | 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