Flat
SW15
1 bed
1 bath
Cortis Road, London SW15
Initial Investment
£166,350First YearProfit From Rental Income
£-71,940
↘ -43%After 5 Years
Change In Property Value
£61,567
↗ 20%After 5 Years
Return On Investment
-6%
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 | £14,299 | £14,345 | £14,388 | £14,432 | £14,475 | £71,940 |
| Profit Before Tax | £-14,299 | £-14,345 | £-14,388 | £-14,432 | £-14,475 | £-71,940 |
| Profit After Tax | £-14,299 | £-14,345 | £-14,388 | £-14,432 | £-14,475 | £-71,940 |
| Change In Property Value | £6,200 | £6,324 | £12,901 | £16,771 | £19,371 | £61,567 |
| Net Return | £-8,099 | £-8,021 | £-1,487 | £2,339 | £4,896 | £-10,373 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change