Flat
SW16
1 bed
1 bath
Abbotswood Road, London SW16
Initial Investment
£299,249First YearProfit From Rental Income
£-89,278
↘ -30%After 5 Years
Change In Property Value
£135,207
↗ 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 | £17,766 | £17,816 | £17,857 | £17,899 | £17,941 | £89,278 |
| Profit Before Tax | £-17,766 | £-17,816 | £-17,857 | £-17,899 | £-17,941 | £-89,278 |
| Profit After Tax | £-17,766 | £-17,816 | £-17,857 | £-17,899 | £-17,941 | £-89,278 |
| Change In Property Value | £14,700 | £25,235 | £31,796 | £33,704 | £29,772 | £135,207 |
| Net Return | £-3,066 | £7,419 | £13,939 | £15,805 | £11,831 | £45,929 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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