Flat
SW18
2 beds
1 bath
Garratt Lane, Block A, Old School Buildings SW18
Initial Investment
£306,761First YearProfit From Rental Income
£-90,879
↘ -30%After 5 Years
Change In Property Value
£137,952
↗ 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 | £18,086 | £18,136 | £18,177 | £18,219 | £18,261 | £90,879 |
| Profit Before Tax | £-18,086 | £-18,136 | £-18,177 | £-18,219 | £-18,261 | £-90,879 |
| Profit After Tax | £-18,086 | £-18,136 | £-18,177 | £-18,219 | £-18,261 | £-90,879 |
| Change In Property Value | £14,999 | £25,747 | £32,442 | £34,388 | £30,376 | £137,952 |
| Net Return | £-3,087 | £7,612 | £14,265 | £16,170 | £12,115 | £47,073 |
| 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