Flat
SW18
2 beds
2 baths
Point Pleasant, London SW18
Initial Investment
£649,049First YearProfit From Rental Income
£-161,672
↘ -25%After 5 Years
Change In Property Value
£259,376
↗ 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 | £32,245 | £32,295 | £32,336 | £32,377 | £32,420 | £161,672 |
| Profit Before Tax | £-32,245 | £-32,295 | £-32,336 | £-32,377 | £-32,420 | £-161,672 |
| Profit After Tax | £-32,245 | £-32,295 | £-32,336 | £-32,377 | £-32,420 | £-161,672 |
| Change In Property Value | £28,200 | £48,410 | £60,997 | £64,656 | £57,113 | £259,376 |
| Net Return | £-4,045 | £16,116 | £28,661 | £32,279 | £24,693 | £97,704 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| 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