Flat
SW20
1 bed
1 bath
Liberty House, Raynes Park SW20
Initial Investment
£152,715First YearProfit From Rental Income
£-57,095
↘ -37%After 5 Years
Change In Property Value
£80,007
↗ 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 | £11,329 | £11,379 | £11,420 | £11,462 | £11,505 | £57,095 |
| Profit Before Tax | £-11,329 | £-11,379 | £-11,420 | £-11,462 | £-11,505 | £-57,095 |
| Profit After Tax | £-11,329 | £-11,379 | £-11,420 | £-11,462 | £-11,505 | £-57,095 |
| Change In Property Value | £8,699 | £14,932 | £18,815 | £19,944 | £17,617 | £80,007 |
| Net Return | £-2,631 | £3,553 | £7,395 | £8,482 | £6,112 | £22,911 |
| Return From Rental Income (%) | -7% | -7% | -7% | -8% | -8% | -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