Flat
SW10
3 beds
1 bath
Worlds End Estate, London SW10
Initial Investment
£503,549First YearProfit From Rental Income
£-161,208
↘ -32%After 5 Years
Change In Property Value
£150,938
↗ 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 | £32,153 | £32,199 | £32,242 | £32,286 | £32,328 | £161,208 |
| Profit Before Tax | £-32,153 | £-32,199 | £-32,242 | £-32,286 | £-32,328 | £-161,208 |
| Profit After Tax | £-32,153 | £-32,199 | £-32,242 | £-32,286 | £-32,328 | £-161,208 |
| Change In Property Value | £15,200 | £15,504 | £31,628 | £41,117 | £47,490 | £150,938 |
| Net Return | £-16,953 | £-16,695 | £-614 | £8,831 | £15,161 | £-10,270 |
| 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