Flat
SW17
1 bed
1 bath
"1B1P Type A1 M4 (2)" at Lapidge Drive, London SW17
Initial Investment
£251,684First YearProfit From Rental Income
£-95,149
↘ -38%After 5 Years
Change In Property Value
£84,804
↗ 20%After 5 Years
Return On Investment
-4%
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 | £18,941 | £18,987 | £19,030 | £19,074 | £19,117 | £95,149 |
| Profit Before Tax | £-18,941 | £-18,987 | £-19,030 | £-19,074 | £-19,117 | £-95,149 |
| Profit After Tax | £-18,941 | £-18,987 | £-19,030 | £-19,074 | £-19,117 | £-95,149 |
| Change In Property Value | £8,540 | £8,711 | £17,770 | £23,101 | £26,682 | £84,804 |
| Net Return | £-10,401 | £-10,276 | £-1,260 | £4,027 | £7,565 | £-10,346 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change