Flat
SW15
2 beds
1 bath
Prime House, 327 Danebury Avenue, London SW15
Initial Investment
£202,099First YearProfit From Rental Income
£-68,364
↘ -34%After 5 Years
Change In Property Value
£99,336
↗ 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 | £13,583 | £13,633 | £13,674 | £13,716 | £13,758 | £68,364 |
| Profit Before Tax | £-13,583 | £-13,633 | £-13,674 | £-13,716 | £-13,758 | £-68,364 |
| Profit After Tax | £-13,583 | £-13,633 | £-13,674 | £-13,716 | £-13,758 | £-68,364 |
| Change In Property Value | £10,800 | £18,540 | £23,360 | £24,762 | £21,873 | £99,336 |
| Net Return | £-2,783 | £4,907 | £9,686 | £11,046 | £8,115 | £30,971 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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