Flat
SW15
2 beds
1 bath
Upper Richmond Road, London SW15
Initial Investment
£280,374First YearProfit From Rental Income
£-102,688
↘ -37%After 5 Years
Change In Property Value
£92,350
↗ 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 | £20,449 | £20,495 | £20,538 | £20,582 | £20,624 | £102,688 |
| Profit Before Tax | £-20,449 | £-20,495 | £-20,538 | £-20,582 | £-20,624 | £-102,688 |
| Profit After Tax | £-20,449 | £-20,495 | £-20,538 | £-20,582 | £-20,624 | £-102,688 |
| Change In Property Value | £9,300 | £9,486 | £19,351 | £25,157 | £29,056 | £92,350 |
| Net Return | £-11,149 | £-11,009 | £-1,186 | £4,575 | £8,432 | £-10,337 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | 0% | 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