Flat
SW20
2 beds
1 bath
West Barnes Lane, London SW20
Initial Investment
£257,724First YearProfit From Rental Income
£-80,430
↘ -31%After 5 Years
Change In Property Value
£120,030
↗ 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 | £15,996 | £16,046 | £16,087 | £16,129 | £16,172 | £80,430 |
| Profit Before Tax | £-15,996 | £-16,046 | £-16,087 | £-16,129 | £-16,172 | £-80,430 |
| Profit After Tax | £-15,996 | £-16,046 | £-16,087 | £-16,129 | £-16,172 | £-80,430 |
| Change In Property Value | £13,050 | £22,403 | £28,227 | £29,921 | £26,430 | £120,030 |
| Net Return | £-2,946 | £6,356 | £12,140 | £13,792 | £10,258 | £39,601 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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