Flat
SW15
3 beds
2 baths
Oakhill Road, London SW15
Initial Investment
£454,024First YearProfit From Rental Income
£-122,257
↘ -27%After 5 Years
Change In Property Value
£191,773
↗ 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 | £24,362 | £24,412 | £24,453 | £24,494 | £24,537 | £122,257 |
| Profit Before Tax | £-24,362 | £-24,412 | £-24,453 | £-24,494 | £-24,537 | £-122,257 |
| Profit After Tax | £-24,362 | £-24,412 | £-24,453 | £-24,494 | £-24,537 | £-122,257 |
| Change In Property Value | £20,850 | £35,793 | £45,099 | £47,804 | £42,227 | £191,773 |
| Net Return | £-3,512 | £11,381 | £20,646 | £23,310 | £17,690 | £69,515 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 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