Flat
SW15
1 bed
1 bath
London SW15
Initial Investment
£49,000First YearProfit From Rental Income
£-30,281
↘ -62%After 5 Years
Change In Property Value
£19,860
↗ 20%After 5 Years
Return On Investment
-21%
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 | £5,968 | £6,014 | £6,056 | £6,100 | £6,143 | £30,281 |
| Profit Before Tax | £-5,968 | £-6,014 | £-6,056 | £-6,100 | £-6,143 | £-30,281 |
| Profit After Tax | £-5,968 | £-6,014 | £-6,056 | £-6,100 | £-6,143 | £-30,281 |
| Change In Property Value | £2,000 | £2,040 | £4,162 | £5,410 | £6,249 | £19,860 |
| Net Return | £-3,968 | £-3,974 | £-1,895 | £-690 | £106 | £-10,420 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -13% | -62% |
| Total Net Return (%) | -8% | -8% | -4% | -1% | 0% | -21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change