Flat
SW20
1 bed
1 bath
Kingston Road, London SW20
Initial Investment
£268,974First YearProfit From Rental Income
£-82,827
↘ -31%After 5 Years
Change In Property Value
£124,142
↗ 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 | £16,476 | £16,526 | £16,567 | £16,608 | £16,651 | £82,827 |
| Profit Before Tax | £-16,476 | £-16,526 | £-16,567 | £-16,608 | £-16,651 | £-82,827 |
| Profit After Tax | £-16,476 | £-16,526 | £-16,567 | £-16,608 | £-16,651 | £-82,827 |
| Change In Property Value | £13,497 | £23,170 | £29,194 | £30,946 | £27,335 | £124,142 |
| Net Return | £-2,979 | £6,644 | £12,627 | £14,337 | £10,684 | £41,315 |
| 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