Flat
SW15
2 beds
2 baths
Roehampton High Street, London SW15
Initial Investment
£318,124First YearProfit From Rental Income
£-112,606
↘ -35%After 5 Years
Change In Property Value
£102,281
↗ 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 | £22,433 | £22,479 | £22,522 | £22,565 | £22,608 | £112,606 |
| Profit Before Tax | £-22,433 | £-22,479 | £-22,522 | £-22,565 | £-22,608 | £-112,606 |
| Profit After Tax | £-22,433 | £-22,479 | £-22,522 | £-22,565 | £-22,608 | £-112,606 |
| Change In Property Value | £10,300 | £10,506 | £21,432 | £27,862 | £32,181 | £102,281 |
| Net Return | £-12,133 | £-11,973 | £-1,089 | £5,296 | £9,572 | £-10,326 |
| 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