Flat
SW18
3 beds
2 baths
Fairfield Street, London SW18
Initial Investment
£653,549First YearProfit From Rental Income
£-162,476
↘ -25%After 5 Years
Change In Property Value
£260,756
↗ 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 | £32,405 | £32,455 | £32,496 | £32,538 | £32,581 | £162,476 |
| Profit Before Tax | £-32,405 | £-32,455 | £-32,496 | £-32,538 | £-32,581 | £-162,476 |
| Profit After Tax | £-32,405 | £-32,455 | £-32,496 | £-32,538 | £-32,581 | £-162,476 |
| Change In Property Value | £28,350 | £48,668 | £61,321 | £65,000 | £57,417 | £260,756 |
| Net Return | £-4,055 | £16,212 | £28,825 | £32,462 | £24,836 | £98,280 |
| 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