Flat
SW15
0 beds
1 bath
Upper Richmond Road, London SW15
Initial Investment
£137,110First YearProfit From Rental Income
£-63,409
↘ -46%After 5 Years
Change In Property Value
£53,027
↗ 20%After 5 Years
Return On Investment
-8%
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 | £12,593 | £12,639 | £12,682 | £12,726 | £12,769 | £63,409 |
| Profit Before Tax | £-12,593 | £-12,639 | £-12,682 | £-12,726 | £-12,769 | £-63,409 |
| Profit After Tax | £-12,593 | £-12,639 | £-12,682 | £-12,726 | £-12,769 | £-63,409 |
| Change In Property Value | £5,340 | £5,447 | £11,111 | £14,445 | £16,684 | £53,027 |
| Net Return | £-7,253 | £-7,192 | £-1,571 | £1,719 | £3,915 | £-10,382 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change