Flat
SW19
2 beds
1 bath
Victoria Drive, London SW19
Initial Investment
£235,074First YearProfit From Rental Income
£-75,604
↘ -32%After 5 Years
Change In Property Value
£111,752
↗ 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 | £15,031 | £15,081 | £15,122 | £15,164 | £15,206 | £75,604 |
| Profit Before Tax | £-15,031 | £-15,081 | £-15,122 | £-15,164 | £-15,206 | £-75,604 |
| Profit After Tax | £-15,031 | £-15,081 | £-15,122 | £-15,164 | £-15,206 | £-75,604 |
| Change In Property Value | £12,150 | £20,858 | £26,280 | £27,857 | £24,607 | £111,752 |
| Net Return | £-2,881 | £5,777 | £11,159 | £12,694 | £9,401 | £36,149 |
| 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