Flat
SW15
0 beds
1 bath
Kersfield House, Putney SW15
Initial Investment
£131,670First YearProfit From Rental Income
£-61,822
↘ -47%After 5 Years
Change In Property Value
£51,438
↗ 20%After 5 Years
Return On Investment
-8%
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 | £12,276 | £12,322 | £12,365 | £12,409 | £12,451 | £61,822 |
| Profit Before Tax | £-12,276 | £-12,322 | £-12,365 | £-12,409 | £-12,451 | £-61,822 |
| Profit After Tax | £-12,276 | £-12,322 | £-12,365 | £-12,409 | £-12,451 | £-61,822 |
| Change In Property Value | £5,180 | £5,284 | £10,779 | £14,012 | £16,184 | £51,438 |
| Net Return | £-7,096 | £-7,038 | £-1,586 | £1,603 | £3,733 | £-10,384 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -47% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change