Flat
SW18
2 beds
2 baths
Wandsworth SW18
Initial Investment
£756,149First YearProfit From Rental Income
£-180,816
↘ -24%After 5 Years
Change In Property Value
£292,212
↗ 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 | £36,073 | £36,123 | £36,164 | £36,206 | £36,249 | £180,816 |
| Profit Before Tax | £-36,073 | £-36,123 | £-36,164 | £-36,206 | £-36,249 | £-180,816 |
| Profit After Tax | £-36,073 | £-36,123 | £-36,164 | £-36,206 | £-36,249 | £-180,816 |
| Change In Property Value | £31,770 | £54,539 | £68,719 | £72,842 | £64,343 | £292,212 |
| Net Return | £-4,303 | £18,415 | £32,554 | £36,635 | £28,095 | £111,396 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| 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