Flat
SW20
1 bed
1 bath
Coniston Close, London SW20
Initial Investment
£173,150First YearProfit From Rental Income
£-61,929
↘ -36%After 5 Years
Change In Property Value
£88,298
↗ 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 | £12,296 | £12,346 | £12,387 | £12,429 | £12,471 | £61,929 |
| Profit Before Tax | £-12,296 | £-12,346 | £-12,387 | £-12,429 | £-12,471 | £-61,929 |
| Profit After Tax | £-12,296 | £-12,346 | £-12,387 | £-12,429 | £-12,471 | £-61,929 |
| Change In Property Value | £9,600 | £16,480 | £20,765 | £22,011 | £19,443 | £88,298 |
| Net Return | £-2,696 | £4,134 | £8,378 | £9,582 | £6,971 | £26,369 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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