Flat
SW18
0 beds
0 baths
8 Northfields Prospect, 8 Northfields Prospect, Putney Bridge Road, Wandsworth SW18
Initial Investment
£344,549First YearProfit From Rental Income
£-98,931
↘ -29%After 5 Years
Change In Property Value
£151,763
↗ 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 | £19,696 | £19,746 | £19,787 | £19,829 | £19,872 | £98,931 |
| Profit Before Tax | £-19,696 | £-19,746 | £-19,787 | £-19,829 | £-19,872 | £-98,931 |
| Profit After Tax | £-19,696 | £-19,746 | £-19,787 | £-19,829 | £-19,872 | £-98,931 |
| Change In Property Value | £16,500 | £28,325 | £35,690 | £37,831 | £33,417 | £151,763 |
| Net Return | £-3,196 | £8,579 | £15,902 | £18,002 | £13,546 | £52,832 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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