Flat
SW10
1 bed
1 bath
Coleridge Gardens, London SW10
Initial Investment
£336,244First YearProfit From Rental Income
£-117,367
↘ -35%After 5 Years
Change In Property Value
£107,047
↗ 20%After 5 Years
Return On Investment
-3%
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 | £23,385 | £23,431 | £23,474 | £23,518 | £23,560 | £117,367 |
| Profit Before Tax | £-23,385 | £-23,431 | £-23,474 | £-23,518 | £-23,560 | £-117,367 |
| Profit After Tax | £-23,385 | £-23,431 | £-23,474 | £-23,518 | £-23,560 | £-117,367 |
| Change In Property Value | £10,780 | £10,996 | £22,431 | £29,160 | £33,680 | £107,047 |
| Net Return | £-12,605 | £-12,435 | £-1,043 | £5,643 | £10,120 | £-10,320 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change