Flat
SW15
2 beds
2 baths
Rayners Road, Putney SW15
Initial Investment
£698,549First YearProfit From Rental Income
£-207,826
↘ -30%After 5 Years
Change In Property Value
£197,610
↗ 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 | £41,477 | £41,523 | £41,566 | £41,609 | £41,652 | £207,826 |
| Profit Before Tax | £-41,477 | £-41,523 | £-41,566 | £-41,609 | £-41,652 | £-207,826 |
| Profit After Tax | £-41,477 | £-41,523 | £-41,566 | £-41,609 | £-41,652 | £-207,826 |
| Change In Property Value | £19,900 | £20,298 | £41,408 | £53,830 | £62,174 | £197,610 |
| Net Return | £-21,577 | £-21,225 | £-158 | £12,221 | £20,522 | £-10,216 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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