Flat
SW10
2 beds
1 bath
Finborough Road, London SW10
Initial Investment
£351,344First YearProfit From Rental Income
£-121,335
↘ -35%After 5 Years
Change In Property Value
£111,019
↗ 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 | £24,178 | £24,224 | £24,267 | £24,311 | £24,354 | £121,335 |
| Profit Before Tax | £-24,178 | £-24,224 | £-24,267 | £-24,311 | £-24,354 | £-121,335 |
| Profit After Tax | £-24,178 | £-24,224 | £-24,267 | £-24,311 | £-24,354 | £-121,335 |
| Change In Property Value | £11,180 | £11,404 | £23,263 | £30,242 | £34,930 | £111,019 |
| Net Return | £-12,998 | £-12,821 | £-1,004 | £5,931 | £10,576 | £-10,316 |
| 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