Flat
SW19
1 bed
1 bath
Tff, Strathearn Road, London SW19
Initial Investment
£208,669First YearProfit From Rental Income
£-69,812
↘ -33%After 5 Years
Change In Property Value
£101,819
↗ 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 | £13,873 | £13,923 | £13,964 | £14,005 | £14,048 | £69,812 |
| Profit Before Tax | £-13,873 | £-13,923 | £-13,964 | £-14,005 | £-14,048 | £-69,812 |
| Profit After Tax | £-13,873 | £-13,923 | £-13,964 | £-14,005 | £-14,048 | £-69,812 |
| Change In Property Value | £11,070 | £19,004 | £23,944 | £25,381 | £22,420 | £101,819 |
| Net Return | £-2,803 | £5,081 | £9,981 | £11,376 | £8,372 | £32,007 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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