Flat
SW15
1 bed
1 bath
Sheen House, 87 Roehampton Lane, London SW15
Initial Investment
£58,384First YearProfit From Rental Income
£-34,159
↘ -59%After 5 Years
Change In Property Value
£23,743
↗ 20%After 5 Years
Return On Investment
-18%
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 | £6,743 | £6,789 | £6,832 | £6,876 | £6,919 | £34,159 |
| Profit Before Tax | £-6,743 | £-6,789 | £-6,832 | £-6,876 | £-6,919 | £-34,159 |
| Profit After Tax | £-6,743 | £-6,789 | £-6,832 | £-6,876 | £-6,919 | £-34,159 |
| Change In Property Value | £2,391 | £2,439 | £4,975 | £6,468 | £7,470 | £23,743 |
| Net Return | £-4,352 | £-4,350 | £-1,857 | £-408 | £552 | £-10,416 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -59% |
| Total Net Return (%) | -7% | -7% | -3% | -1% | 1% | -18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change