Flat
SW18
1 bed
1 bath
Drapers Yard, London SW18
Initial Investment
£250,174First YearProfit From Rental Income
£-78,821
↘ -32%After 5 Years
Change In Property Value
£117,271
↗ 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 | £15,674 | £15,724 | £15,765 | £15,807 | £15,850 | £78,821 |
| Profit Before Tax | £-15,674 | £-15,724 | £-15,765 | £-15,807 | £-15,850 | £-78,821 |
| Profit After Tax | £-15,674 | £-15,724 | £-15,765 | £-15,807 | £-15,850 | £-78,821 |
| Change In Property Value | £12,750 | £21,888 | £27,578 | £29,233 | £25,822 | £117,271 |
| Net Return | £-2,924 | £6,163 | £11,813 | £13,426 | £9,973 | £38,450 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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