Flat
SW15
2 beds
1 bath
Upper Richmond Road, London SW15
Initial Investment
£280,374First YearProfit From Rental Income
£-85,256
↘ -30%After 5 Years
Change In Property Value
£128,308
↗ 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 | £16,961 | £17,011 | £17,052 | £17,094 | £17,137 | £85,256 |
| Profit Before Tax | £-16,961 | £-17,011 | £-17,052 | £-17,094 | £-17,137 | £-85,256 |
| Profit After Tax | £-16,961 | £-17,011 | £-17,052 | £-17,094 | £-17,137 | £-85,256 |
| Change In Property Value | £13,950 | £23,948 | £30,174 | £31,984 | £28,253 | £128,308 |
| Net Return | £-3,011 | £6,936 | £13,121 | £14,890 | £11,116 | £43,052 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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