Flat
SW18
1 bed
1 bath
Wandsworth SW18
Initial Investment
£427,599First YearProfit From Rental Income
£-116,627
↘ -27%After 5 Years
Change In Property Value
£182,115
↗ 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 | £23,236 | £23,286 | £23,327 | £23,368 | £23,411 | £116,627 |
| Profit Before Tax | £-23,236 | £-23,286 | £-23,327 | £-23,368 | £-23,411 | £-116,627 |
| Profit After Tax | £-23,236 | £-23,286 | £-23,327 | £-23,368 | £-23,411 | £-116,627 |
| Change In Property Value | £19,800 | £33,990 | £42,827 | £45,397 | £40,101 | £182,115 |
| Net Return | £-3,436 | £10,705 | £19,501 | £22,029 | £16,690 | £65,488 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| 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