Flat
SW18
3 beds
2 baths
Juniper Drive, Battersea Reach, London SW18
Initial Investment
£725,549First YearProfit From Rental Income
£-175,346
↘ -24%After 5 Years
Change In Property Value
£282,830
↗ 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 | £34,979 | £35,029 | £35,070 | £35,112 | £35,155 | £175,346 |
| Profit Before Tax | £-34,979 | £-35,029 | £-35,070 | £-35,112 | £-35,155 | £-175,346 |
| Profit After Tax | £-34,979 | £-35,029 | £-35,070 | £-35,112 | £-35,155 | £-175,346 |
| Change In Property Value | £30,750 | £52,788 | £66,512 | £70,503 | £62,278 | £282,830 |
| Net Return | £-4,229 | £17,758 | £31,442 | £35,391 | £27,123 | £107,484 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| Total Net Return (%) | -1% | 2% | 4% | 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