Flat
SW15
2 beds
2 baths
West Hill, London SW15
Initial Investment
£250,174First YearProfit From Rental Income
£-94,753
↘ -38%After 5 Years
Change In Property Value
£84,406
↗ 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 | £18,862 | £18,908 | £18,951 | £18,995 | £19,037 | £94,753 |
| Profit Before Tax | £-18,862 | £-18,908 | £-18,951 | £-18,995 | £-19,037 | £-94,753 |
| Profit After Tax | £-18,862 | £-18,908 | £-18,951 | £-18,995 | £-19,037 | £-94,753 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £-10,362 | £-10,238 | £-1,264 | £3,998 | £7,519 | £-10,346 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| 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