Flat
SW18
3 beds
2 baths
Aurora Apartments, 10 Buckhold Road SW18
Initial Investment
£417,029First YearProfit From Rental Income
£-114,375
↘ -27%After 5 Years
Change In Property Value
£178,252
↗ 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 | £22,785 | £22,835 | £22,876 | £22,918 | £22,961 | £114,375 |
| Profit Before Tax | £-22,785 | £-22,835 | £-22,876 | £-22,918 | £-22,961 | £-114,375 |
| Profit After Tax | £-22,785 | £-22,835 | £-22,876 | £-22,918 | £-22,961 | £-114,375 |
| Change In Property Value | £19,380 | £33,269 | £41,919 | £44,434 | £39,250 | £178,252 |
| Net Return | £-3,405 | £10,434 | £19,043 | £21,516 | £16,290 | £63,878 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -6% | -27% |
| Total Net Return (%) | -1% | 3% | 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