Flat
SW15
1 bed
1 bath
Sheen House, 87 Roehampton Lane, London SW15
Initial Investment
£58,384First YearProfit From Rental Income
£-29,682
↘ -51%After 5 Years
Change In Property Value
£32,988
↗ 28%After 5 Years
Return On Investment
6%
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 | £5,847 | £5,897 | £5,938 | £5,979 | £6,022 | £29,682 |
| Profit Before Tax | £-5,847 | £-5,897 | £-5,938 | £-5,979 | £-6,022 | £-29,682 |
| Profit After Tax | £-5,847 | £-5,897 | £-5,938 | £-5,979 | £-6,022 | £-29,682 |
| Change In Property Value | £3,587 | £6,157 | £7,758 | £8,223 | £7,264 | £32,988 |
| Net Return | £-2,260 | £260 | £1,820 | £2,244 | £1,242 | £3,306 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -4% | 0% | 3% | 4% | 2% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change