Flat
SW18
1 bed
1 bath
Aspley Road, London SW18
Initial Investment
£269,049First YearProfit From Rental Income
£-82,843
↘ -31%After 5 Years
Change In Property Value
£124,169
↗ 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 | £16,479 | £16,529 | £16,570 | £16,612 | £16,654 | £82,843 |
| Profit Before Tax | £-16,479 | £-16,529 | £-16,570 | £-16,612 | £-16,654 | £-82,843 |
| Profit After Tax | £-16,479 | £-16,529 | £-16,570 | £-16,612 | £-16,654 | £-82,843 |
| Change In Property Value | £13,500 | £23,175 | £29,201 | £30,953 | £27,341 | £124,169 |
| Net Return | £-2,979 | £6,646 | £12,631 | £14,341 | £10,687 | £41,326 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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