Flat
SW19
1 bed
1 bath
2 Griffiths Road, London SW19
Initial Investment
£155,470First YearProfit From Rental Income
£-57,747
↘ -37%After 5 Years
Change In Property Value
£81,124
↗ 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 | £11,459 | £11,509 | £11,550 | £11,592 | £11,635 | £57,747 |
| Profit Before Tax | £-11,459 | £-11,509 | £-11,550 | £-11,592 | £-11,635 | £-57,747 |
| Profit After Tax | £-11,459 | £-11,509 | £-11,550 | £-11,592 | £-11,635 | £-57,747 |
| Change In Property Value | £8,820 | £15,141 | £19,078 | £20,222 | £17,863 | £81,124 |
| Net Return | £-2,639 | £3,632 | £7,527 | £8,630 | £6,228 | £23,377 |
| 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