Flat
SW6
0 beds
0 baths
Business Lease For Sale, Fulham, London SW6
London, England · SW6
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£-5,182
↘ -11%After 5 Years
Change In Property Value
£20,440
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,300 | £6,395 | £6,490 | £6,653 | £6,819 | £32,657 |
| Total Expenses | £7,455 | £7,514 | £7,565 | £7,623 | £7,682 | £37,838 |
| Profit Before Tax | £-1,155 | £-1,120 | £-1,074 | £-970 | £-863 | £-5,182 |
| Profit After Tax | £-1,155 | £-1,120 | £-1,074 | £-970 | £-863 | £-5,182 |
| Change In Property Value | £1 | £2,999 | £5,353 | £7,124 | £4,963 | £20,440 |
| Net Return | £-1,153 | £1,879 | £4,279 | £6,154 | £4,100 | £15,259 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change