Flat
SW19
2 beds
1 bath
Bisley House, London SW19
Initial Investment
£158,190First YearProfit From Rental Income
£-58,390
↘ -37%After 5 Years
Change In Property Value
£82,228
↗ 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 | £11,588 | £11,638 | £11,679 | £11,721 | £11,764 | £58,390 |
| Profit Before Tax | £-11,588 | £-11,638 | £-11,679 | £-11,721 | £-11,764 | £-58,390 |
| Profit After Tax | £-11,588 | £-11,638 | £-11,679 | £-11,721 | £-11,764 | £-58,390 |
| Change In Property Value | £8,940 | £15,347 | £19,337 | £20,497 | £18,106 | £82,228 |
| Net Return | £-2,648 | £3,709 | £7,658 | £8,776 | £6,342 | £23,838 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 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