Flat
SW18
0 beds
0 baths
Enterprise Way, London SW18
Initial Investment
£303,024First YearProfit From Rental Income
£-90,082
↘ -30%After 5 Years
Change In Property Value
£136,586
↗ 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 | £17,927 | £17,977 | £18,018 | £18,059 | £18,102 | £90,082 |
| Profit Before Tax | £-17,927 | £-17,977 | £-18,018 | £-18,059 | £-18,102 | £-90,082 |
| Profit After Tax | £-17,927 | £-17,977 | £-18,018 | £-18,059 | £-18,102 | £-90,082 |
| Change In Property Value | £14,850 | £25,493 | £32,121 | £34,048 | £30,076 | £136,586 |
| Net Return | £-3,077 | £7,516 | £14,103 | £15,988 | £11,973 | £46,504 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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