Flat
SW19
2 beds
2 baths
Hartfield Road, London SW19
Initial Investment
£905,549First YearProfit From Rental Income
£-207,521
↘ -23%After 5 Years
Change In Property Value
£338,017
↗ 28%After 5 Years
Return On Investment
14%
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 | £41,414 | £41,464 | £41,505 | £41,547 | £41,590 | £207,521 |
| Profit Before Tax | £-41,414 | £-41,464 | £-41,505 | £-41,547 | £-41,590 | £-207,521 |
| Profit After Tax | £-41,414 | £-41,464 | £-41,505 | £-41,547 | £-41,590 | £-207,521 |
| Change In Property Value | £36,750 | £63,088 | £79,490 | £84,260 | £74,429 | £338,017 |
| Net Return | £-4,664 | £21,623 | £37,985 | £42,712 | £32,840 | £130,496 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -23% |
| Total Net Return (%) | -1% | 2% | 4% | 5% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change