Flat
SW15
1 bed
1 bath
Atney Road, London SW15
Initial Investment
£227,649First YearProfit From Rental Income
£-88,801
↘ -39%After 5 Years
Change In Property Value
£78,448
↗ 20%After 5 Years
Return On Investment
-5%
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 | £17,672 | £17,718 | £17,761 | £17,804 | £17,847 | £88,801 |
| Profit Before Tax | £-17,672 | £-17,718 | £-17,761 | £-17,804 | £-17,847 | £-88,801 |
| Profit After Tax | £-17,672 | £-17,718 | £-17,761 | £-17,804 | £-17,847 | £-88,801 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £24,682 | £78,448 |
| Net Return | £-9,772 | £-9,660 | £-1,322 | £3,565 | £6,835 | £-10,353 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change