Flat
SW10
3 beds
2 baths
Edith Grove, London SW10
Initial Investment
£1,018,049First YearProfit From Rental Income
£-278,250
↘ -27%After 5 Years
Change In Property Value
£268,114
↗ 20%After 5 Years
Return On Investment
-1%
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 | £55,561 | £55,607 | £55,650 | £55,694 | £55,737 | £278,250 |
| Profit Before Tax | £-55,561 | £-55,607 | £-55,650 | £-55,694 | £-55,737 | £-278,250 |
| Profit After Tax | £-55,561 | £-55,607 | £-55,650 | £-55,694 | £-55,737 | £-278,250 |
| Change In Property Value | £27,000 | £27,540 | £56,182 | £73,036 | £84,357 | £268,114 |
| Net Return | £-28,561 | £-28,067 | £531 | £17,342 | £28,620 | £-10,135 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change