Flat
SW16
2 beds
1 bath
Leigham Vale, London SW16
Initial Investment
£246,399First YearProfit From Rental Income
£-78,017
↘ -32%After 5 Years
Change In Property Value
£115,891
↗ 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 | £15,514 | £15,564 | £15,605 | £15,646 | £15,689 | £78,017 |
| Profit Before Tax | £-15,514 | £-15,564 | £-15,605 | £-15,646 | £-15,689 | £-78,017 |
| Profit After Tax | £-15,514 | £-15,564 | £-15,605 | £-15,646 | £-15,689 | £-78,017 |
| Change In Property Value | £12,600 | £21,630 | £27,254 | £28,889 | £25,519 | £115,891 |
| Net Return | £-2,914 | £6,067 | £11,649 | £13,243 | £9,830 | £37,875 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -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