Flat
SW18
3 beds
2 baths
Wandsworth SW18
Initial Investment
£1,009,949First YearProfit From Rental Income
£-226,183
↘ -22%After 5 Years
Change In Property Value
£370,025
↗ 28%After 5 Years
Return On Investment
14%
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 | £45,147 | £45,197 | £45,238 | £45,280 | £45,322 | £226,183 |
| Profit Before Tax | £-45,147 | £-45,197 | £-45,238 | £-45,280 | £-45,322 | £-226,183 |
| Profit After Tax | £-45,147 | £-45,197 | £-45,238 | £-45,280 | £-45,322 | £-226,183 |
| Change In Property Value | £40,230 | £69,062 | £87,017 | £92,239 | £81,477 | £370,025 |
| Net Return | £-4,917 | £23,865 | £41,780 | £46,959 | £36,155 | £143,842 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 0% | 2% | 4% | 5% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change