Flat
SW18
1 bed
1 bath
Phoenix Way, London SW18
Initial Investment
£213,049First YearProfit From Rental Income
£-70,777
↘ -33%After 5 Years
Change In Property Value
£103,475
↗ 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 | £14,066 | £14,116 | £14,157 | £14,198 | £14,241 | £70,777 |
| Profit Before Tax | £-14,066 | £-14,116 | £-14,157 | £-14,198 | £-14,241 | £-70,777 |
| Profit After Tax | £-14,066 | £-14,116 | £-14,157 | £-14,198 | £-14,241 | £-70,777 |
| Change In Property Value | £11,250 | £19,313 | £24,334 | £25,794 | £22,785 | £103,475 |
| Net Return | £-2,816 | £5,197 | £10,177 | £11,595 | £8,543 | £32,697 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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