Flat
SW15
1 bed
1 bath
Sheen House, 87 Roehampton Lane, London SW15
Initial Investment
£230,204First YearProfit From Rental Income
£-74,558
↘ -32%After 5 Years
Change In Property Value
£109,959
↗ 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 | £14,822 | £14,872 | £14,913 | £14,955 | £14,997 | £74,558 |
| Profit Before Tax | £-14,822 | £-14,872 | £-14,913 | £-14,955 | £-14,997 | £-74,558 |
| Profit After Tax | £-14,822 | £-14,872 | £-14,913 | £-14,955 | £-14,997 | £-74,558 |
| Change In Property Value | £11,955 | £20,523 | £25,859 | £27,410 | £24,212 | £109,959 |
| Net Return | £-2,867 | £5,651 | £10,946 | £12,456 | £9,215 | £35,401 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -7% | -32% |
| 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