Flat
SW19
2 beds
2 baths
115 Graham Road, London SW19
Initial Investment
£306,044First YearProfit From Rental Income
£-90,726
↘ -30%After 5 Years
Change In Property Value
£137,690
↗ 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 | £18,055 | £18,105 | £18,146 | £18,188 | £18,231 | £90,726 |
| Profit Before Tax | £-18,055 | £-18,105 | £-18,146 | £-18,188 | £-18,231 | £-90,726 |
| Profit After Tax | £-18,055 | £-18,105 | £-18,146 | £-18,188 | £-18,231 | £-90,726 |
| Change In Property Value | £14,970 | £25,699 | £32,380 | £34,323 | £30,319 | £137,690 |
| Net Return | £-3,085 | £7,593 | £14,234 | £16,135 | £12,088 | £46,964 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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