Flat
SW10
2 beds
2 baths
Redcliffe Gardens, London SW10
Initial Investment
£770,549First YearProfit From Rental Income
£-223,696
↘ -29%After 5 Years
Change In Property Value
£213,498
↗ 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 | £44,651 | £44,697 | £44,740 | £44,783 | £44,826 | £223,696 |
| Profit Before Tax | £-44,651 | £-44,697 | £-44,740 | £-44,783 | £-44,826 | £-223,696 |
| Profit After Tax | £-44,651 | £-44,697 | £-44,740 | £-44,783 | £-44,826 | £-223,696 |
| Change In Property Value | £21,500 | £21,930 | £44,737 | £58,158 | £67,173 | £213,498 |
| Net Return | £-23,151 | £-22,767 | £-2 | £13,375 | £22,347 | £-10,198 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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