Flat
SW15
1 bed
1 bath
The Platt, London SW15
Initial Investment
£220,349First YearProfit From Rental Income
£-72,386
↘ -33%After 5 Years
Change In Property Value
£106,234
↗ 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 | £14,387 | £14,437 | £14,478 | £14,520 | £14,563 | £72,386 |
| Profit Before Tax | £-14,387 | £-14,437 | £-14,478 | £-14,520 | £-14,563 | £-72,386 |
| Profit After Tax | £-14,387 | £-14,437 | £-14,478 | £-14,520 | £-14,563 | £-72,386 |
| Change In Property Value | £11,550 | £19,828 | £24,983 | £26,482 | £23,392 | £106,234 |
| Net Return | £-2,837 | £5,390 | £10,504 | £11,961 | £8,829 | £33,848 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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