Flat
SW19
2 beds
1 bath
Hardy Road, London SW19
Initial Investment
£253,911First YearProfit From Rental Income
£-79,618
↘ -31%After 5 Years
Change In Property Value
£118,637
↗ 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 | £15,834 | £15,884 | £15,925 | £15,966 | £16,009 | £79,618 |
| Profit Before Tax | £-15,834 | £-15,884 | £-15,925 | £-15,966 | £-16,009 | £-79,618 |
| Profit After Tax | £-15,834 | £-15,884 | £-15,925 | £-15,966 | £-16,009 | £-79,618 |
| Change In Property Value | £12,899 | £22,142 | £27,899 | £29,573 | £26,123 | £118,637 |
| Net Return | £-2,935 | £6,259 | £11,975 | £13,607 | £10,114 | £39,019 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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