Flat
SW1W
1 bed
1 bath
Caro Point, Gatliff Road, London SW1W
Initial Investment
£290,189First YearProfit From Rental Income
£-87,348
↘ -30%After 5 Years
Change In Property Value
£131,896
↗ 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 | £17,380 | £17,430 | £17,471 | £17,512 | £17,555 | £87,348 |
| Profit Before Tax | £-17,380 | £-17,430 | £-17,471 | £-17,512 | £-17,555 | £-87,348 |
| Profit After Tax | £-17,380 | £-17,430 | £-17,471 | £-17,512 | £-17,555 | £-87,348 |
| Change In Property Value | £14,340 | £24,617 | £31,017 | £32,878 | £29,043 | £131,896 |
| Net Return | £-3,040 | £7,187 | £13,547 | £15,366 | £11,488 | £44,548 |
| 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