Flat
SW15
0 beds
1 bath
Friars Avenue, Putney Vale SW15
Initial Investment
£109,767First YearProfit From Rental Income
£-54,185
↘ -49%After 5 Years
Change In Property Value
£43,792
↗ 20%After 5 Years
Return On Investment
-9%
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 | £10,748 | £10,794 | £10,837 | £10,881 | £10,924 | £54,185 |
| Profit Before Tax | £-10,748 | £-10,794 | £-10,837 | £-10,881 | £-10,924 | £-54,185 |
| Profit After Tax | £-10,748 | £-10,794 | £-10,837 | £-10,881 | £-10,924 | £-54,185 |
| Change In Property Value | £4,410 | £4,498 | £9,176 | £11,929 | £13,778 | £43,792 |
| Net Return | £-6,338 | £-6,296 | £-1,661 | £1,048 | £2,854 | £-10,393 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change