Flat
SW10
3 beds
1 bath
Blantyre Walk, Worlds End Estate SW10
Initial Investment
£535,549First YearProfit From Rental Income
£-169,143
↘ -32%After 5 Years
Change In Property Value
£158,883
↗ 20%After 5 Years
Return On Investment
-2%
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 | £33,740 | £33,786 | £33,829 | £33,873 | £33,915 | £169,143 |
| Profit Before Tax | £-33,740 | £-33,786 | £-33,829 | £-33,873 | £-33,915 | £-169,143 |
| Profit After Tax | £-33,740 | £-33,786 | £-33,829 | £-33,873 | £-33,915 | £-169,143 |
| Change In Property Value | £16,000 | £16,320 | £33,293 | £43,281 | £49,989 | £158,883 |
| Net Return | £-17,740 | £-17,466 | £-536 | £9,408 | £16,074 | £-10,261 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change