Flat
SW15
2 beds
2 baths
Roehampton High Street, London SW15
Initial Investment
£318,124First YearProfit From Rental Income
£-93,300
↘ -29%After 5 Years
Change In Property Value
£142,105
↗ 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 | £18,570 | £18,620 | £18,661 | £18,703 | £18,746 | £93,300 |
| Profit Before Tax | £-18,570 | £-18,620 | £-18,661 | £-18,703 | £-18,746 | £-93,300 |
| Profit After Tax | £-18,570 | £-18,620 | £-18,661 | £-18,703 | £-18,746 | £-93,300 |
| Change In Property Value | £15,450 | £26,523 | £33,418 | £35,423 | £31,291 | £142,105 |
| Net Return | £-3,120 | £7,902 | £14,757 | £16,720 | £12,545 | £48,805 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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