Flat
SW18
1 bed
1 bath
4 Putney Bridge Road, London SW18
Initial Investment
£515,549First YearProfit From Rental Income
£-135,127
↘ -26%After 5 Years
Change In Property Value
£213,847
↗ 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 | £26,936 | £26,986 | £27,027 | £27,068 | £27,111 | £135,127 |
| Profit Before Tax | £-26,936 | £-26,986 | £-27,027 | £-27,068 | £-27,111 | £-135,127 |
| Profit After Tax | £-26,936 | £-26,986 | £-27,027 | £-27,068 | £-27,111 | £-135,127 |
| Change In Property Value | £23,250 | £39,913 | £50,290 | £53,307 | £47,088 | £213,847 |
| Net Return | £-3,686 | £12,927 | £23,263 | £26,239 | £19,977 | £78,720 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -1% | 3% | 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