Flat
SW18
3 beds
2 baths
Fairfield Drive, London SW18
Initial Investment
£469,124First YearProfit From Rental Income
£-125,475
↘ -27%After 5 Years
Change In Property Value
£197,291
↗ 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 | £25,005 | £25,055 | £25,096 | £25,138 | £25,181 | £125,475 |
| Profit Before Tax | £-25,005 | £-25,055 | £-25,096 | £-25,138 | £-25,181 | £-125,475 |
| Profit After Tax | £-25,005 | £-25,055 | £-25,096 | £-25,138 | £-25,181 | £-125,475 |
| Change In Property Value | £21,450 | £36,823 | £46,396 | £49,180 | £43,442 | £197,291 |
| Net Return | £-3,555 | £11,767 | £21,300 | £24,042 | £18,262 | £71,816 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -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