Flat
SW15
0 beds
1 bath
Friars Avenue, Putney Vale SW15
Initial Investment
£109,767First YearProfit From Rental Income
£-45,922
↘ -42%After 5 Years
Change In Property Value
£60,843
↗ 28%After 5 Years
Return On Investment
14%
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 | £9,095 | £9,145 | £9,186 | £9,227 | £9,270 | £45,922 |
| Profit Before Tax | £-9,095 | £-9,145 | £-9,186 | £-9,227 | £-9,270 | £-45,922 |
| Profit After Tax | £-9,095 | £-9,145 | £-9,186 | £-9,227 | £-9,270 | £-45,922 |
| Change In Property Value | £6,615 | £11,356 | £14,308 | £15,167 | £13,397 | £60,843 |
| Net Return | £-2,480 | £2,211 | £5,123 | £5,939 | £4,127 | £14,921 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change