Flat
SW15
1 bed
1 bath
Sheen House, 87 Roehampton Lane, London SW15
Initial Investment
£230,204First YearProfit From Rental Income
£-89,496
↘ -39%After 5 Years
Change In Property Value
£79,143
↗ 20%After 5 Years
Return On Investment
-4%
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 | £17,810 | £17,856 | £17,899 | £17,943 | £17,986 | £89,496 |
| Profit Before Tax | £-17,810 | £-17,856 | £-17,899 | £-17,943 | £-17,986 | £-89,496 |
| Profit After Tax | £-17,810 | £-17,856 | £-17,899 | £-17,943 | £-17,986 | £-89,496 |
| Change In Property Value | £7,970 | £8,129 | £16,584 | £21,559 | £24,901 | £79,143 |
| Net Return | £-9,840 | £-9,727 | £-1,315 | £3,616 | £6,915 | £-10,352 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change