Flat
SW18
2 beds
2 baths
1, Garden View Apartment, Putney Bridge Road, London SW18
Initial Investment
£621,949First YearProfit From Rental Income
£-156,524
↘ -25%After 5 Years
Change In Property Value
£250,546
↗ 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 | £31,215 | £31,265 | £31,306 | £31,348 | £31,390 | £156,524 |
| Profit Before Tax | £-31,215 | £-31,265 | £-31,306 | £-31,348 | £-31,390 | £-156,524 |
| Profit After Tax | £-31,215 | £-31,265 | £-31,306 | £-31,348 | £-31,390 | £-156,524 |
| Change In Property Value | £27,240 | £46,762 | £58,920 | £62,455 | £55,169 | £250,546 |
| Net Return | £-3,975 | £15,497 | £27,614 | £31,108 | £23,778 | £94,023 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -1% | 2% | 4% | 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