Flat
SW15
1 bed
1 bath
Keswick Road, London SW15
Initial Investment
£112,175First YearProfit From Rental Income
£-46,646
↘ -42%After 5 Years
Change In Property Value
£62,085
↗ 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 | £9,239 | £9,289 | £9,330 | £9,372 | £9,415 | £46,646 |
| Profit Before Tax | £-9,239 | £-9,289 | £-9,330 | £-9,372 | £-9,415 | £-46,646 |
| Profit After Tax | £-9,239 | £-9,289 | £-9,330 | £-9,372 | £-9,415 | £-46,646 |
| Change In Property Value | £6,750 | £11,588 | £14,600 | £15,476 | £13,671 | £62,085 |
| Net Return | £-2,489 | £2,298 | £5,270 | £6,104 | £4,256 | £15,439 |
| 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