Flat
SW15
2 beds
1 bath
St. John's Avenue, London SW15
Initial Investment
£363,424First YearProfit From Rental Income
£-102,952
↘ -28%After 5 Years
Change In Property Value
£158,661
↗ 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 | £20,501 | £20,551 | £20,592 | £20,633 | £20,676 | £102,952 |
| Profit Before Tax | £-20,501 | £-20,551 | £-20,592 | £-20,633 | £-20,676 | £-102,952 |
| Profit After Tax | £-20,501 | £-20,551 | £-20,592 | £-20,633 | £-20,676 | £-102,952 |
| Change In Property Value | £17,250 | £29,613 | £37,312 | £39,550 | £34,936 | £158,661 |
| Net Return | £-3,251 | £9,062 | £16,720 | £18,917 | £14,260 | £55,709 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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