Flat
SW18
2 beds
2 baths
Red Lion Square, Wandsworth High Street, Wandsworth SW18
Initial Investment
£325,674First YearProfit From Rental Income
£-94,909
↘ -29%After 5 Years
Change In Property Value
£144,864
↗ 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 | £18,892 | £18,942 | £18,983 | £19,025 | £19,067 | £94,909 |
| Profit Before Tax | £-18,892 | £-18,942 | £-18,983 | £-19,025 | £-19,067 | £-94,909 |
| Profit After Tax | £-18,892 | £-18,942 | £-18,983 | £-19,025 | £-19,067 | £-94,909 |
| Change In Property Value | £15,750 | £27,038 | £34,067 | £36,111 | £31,898 | £144,864 |
| Net Return | £-3,142 | £8,096 | £15,084 | £17,087 | £12,831 | £49,956 |
| 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