Flat
SW15
2 beds
1 bath
Buttermere Drive, London SW15
Initial Investment
£355,874First YearProfit From Rental Income
£-101,344
↘ -28%After 5 Years
Change In Property Value
£155,902
↗ 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 | £20,179 | £20,229 | £20,270 | £20,312 | £20,354 | £101,344 |
| Profit Before Tax | £-20,179 | £-20,229 | £-20,270 | £-20,312 | £-20,354 | £-101,344 |
| Profit After Tax | £-20,179 | £-20,229 | £-20,270 | £-20,312 | £-20,354 | £-101,344 |
| Change In Property Value | £16,950 | £29,098 | £36,663 | £38,863 | £34,329 | £155,902 |
| Net Return | £-3,229 | £8,869 | £16,393 | £18,551 | £13,974 | £54,558 |
| 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