Flat
SW16
1 bed
1 bath
London Road, London SW16
Initial Investment
£93,450First YearProfit From Rental Income
£-41,016
↘ -44%After 5 Years
Change In Property Value
£52,427
↗ 28%After 5 Years
Return On Investment
12%
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 | £8,113 | £8,163 | £8,204 | £8,246 | £8,289 | £41,016 |
| Profit Before Tax | £-8,113 | £-8,163 | £-8,204 | £-8,246 | £-8,289 | £-41,016 |
| Profit After Tax | £-8,113 | £-8,163 | £-8,204 | £-8,246 | £-8,289 | £-41,016 |
| Change In Property Value | £5,700 | £9,785 | £12,329 | £13,069 | £11,544 | £52,427 |
| Net Return | £-2,413 | £1,622 | £4,125 | £4,823 | £3,255 | £11,412 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -3% | 2% | 4% | 5% | 3% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change