Flat
SW20
2 beds
1 bath
Kingston Road, London SW20
Initial Investment
£330,959First YearProfit From Rental Income
£-96,035
↘ -29%After 5 Years
Change In Property Value
£146,796
↗ 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 | £19,117 | £19,167 | £19,208 | £19,250 | £19,293 | £96,035 |
| Profit Before Tax | £-19,117 | £-19,167 | £-19,208 | £-19,250 | £-19,293 | £-96,035 |
| Profit After Tax | £-19,117 | £-19,167 | £-19,208 | £-19,250 | £-19,293 | £-96,035 |
| Change In Property Value | £15,960 | £27,398 | £34,521 | £36,593 | £32,324 | £146,796 |
| Net Return | £-3,157 | £8,231 | £15,313 | £17,343 | £13,031 | £50,761 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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