Flat
SW18
2 beds
2 baths
Enterprise Way, London SW18
Initial Investment
£329,449First YearProfit From Rental Income
£-95,713
↘ -29%After 5 Years
Change In Property Value
£146,244
↗ 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 | £19,053 | £19,103 | £19,144 | £19,186 | £19,228 | £95,713 |
| Profit Before Tax | £-19,053 | £-19,103 | £-19,144 | £-19,186 | £-19,228 | £-95,713 |
| Profit After Tax | £-19,053 | £-19,103 | £-19,144 | £-19,186 | £-19,228 | £-95,713 |
| Change In Property Value | £15,900 | £27,295 | £34,392 | £36,455 | £32,202 | £146,244 |
| Net Return | £-3,153 | £8,192 | £15,248 | £17,270 | £12,974 | £50,531 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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