Flat
SW20
2 beds
2 baths
Copse Hill, London SW20
Initial Investment
£587,549First YearProfit From Rental Income
£-149,606
↘ -25%After 5 Years
Change In Property Value
£238,681
↗ 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 | £29,831 | £29,881 | £29,922 | £29,964 | £30,007 | £149,606 |
| Profit Before Tax | £-29,831 | £-29,881 | £-29,922 | £-29,964 | £-30,007 | £-149,606 |
| Profit After Tax | £-29,831 | £-29,881 | £-29,922 | £-29,964 | £-30,007 | £-149,606 |
| Change In Property Value | £25,950 | £44,548 | £56,130 | £59,498 | £52,556 | £238,681 |
| Net Return | £-3,881 | £14,666 | £26,207 | £29,533 | £22,549 | £89,075 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -1% | 2% | 4% | 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