Flat
SW19
2 beds
1 bath
Jasmine Court, 102 Alexandra Road, London SW19
Initial Investment
£238,811First YearProfit From Rental Income
£-76,400
↘ -32%After 5 Years
Change In Property Value
£113,118
↗ 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 | £15,190 | £15,240 | £15,281 | £15,323 | £15,366 | £76,400 |
| Profit Before Tax | £-15,190 | £-15,240 | £-15,281 | £-15,323 | £-15,366 | £-76,400 |
| Profit After Tax | £-15,190 | £-15,240 | £-15,281 | £-15,323 | £-15,366 | £-76,400 |
| Change In Property Value | £12,299 | £21,112 | £26,602 | £28,198 | £24,908 | £113,118 |
| Net Return | £-2,892 | £5,872 | £11,321 | £12,875 | £9,542 | £36,718 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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