Flat
SW18
1 bed
1 bath
Knaresborough Drive, London SW18
Initial Investment
£276,599First YearProfit From Rental Income
£-84,452
↘ -31%After 5 Years
Change In Property Value
£126,929
↗ 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 | £16,801 | £16,851 | £16,892 | £16,933 | £16,976 | £84,452 |
| Profit Before Tax | £-16,801 | £-16,851 | £-16,892 | £-16,933 | £-16,976 | £-84,452 |
| Profit After Tax | £-16,801 | £-16,851 | £-16,892 | £-16,933 | £-16,976 | £-84,452 |
| Change In Property Value | £13,800 | £23,690 | £29,849 | £31,640 | £27,949 | £126,929 |
| Net Return | £-3,001 | £6,840 | £12,958 | £14,707 | £10,973 | £42,477 |
| 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