Flat
SW18
0 beds
1 bath
Broomhill Road, London SW18
Initial Investment
£118,862First YearProfit From Rental Income
£-48,657
↘ -41%After 5 Years
Change In Property Value
£65,534
↗ 28%After 5 Years
Return On Investment
14%
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 | £9,642 | £9,692 | £9,733 | £9,774 | £9,817 | £48,657 |
| Profit Before Tax | £-9,642 | £-9,692 | £-9,733 | £-9,774 | £-9,817 | £-48,657 |
| Profit After Tax | £-9,642 | £-9,692 | £-9,733 | £-9,774 | £-9,817 | £-48,657 |
| Change In Property Value | £7,125 | £12,231 | £15,411 | £16,336 | £14,430 | £65,534 |
| Net Return | £-2,517 | £2,540 | £5,679 | £6,562 | £4,613 | £16,877 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change