Flat
SW16
1 bed
1 bath
Abbotswood Road, London SW16
Initial Investment
£299,249First YearProfit From Rental Income
£-107,647
↘ -36%After 5 Years
Change In Property Value
£97,316
↗ 20%After 5 Years
Return On Investment
-3%
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 | £21,441 | £21,487 | £21,530 | £21,574 | £21,616 | £107,647 |
| Profit Before Tax | £-21,441 | £-21,487 | £-21,530 | £-21,574 | £-21,616 | £-107,647 |
| Profit After Tax | £-21,441 | £-21,487 | £-21,530 | £-21,574 | £-21,616 | £-107,647 |
| Change In Property Value | £9,800 | £9,996 | £20,392 | £26,509 | £30,618 | £97,316 |
| Net Return | £-11,641 | £-11,491 | £-1,138 | £4,936 | £9,002 | £-10,331 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change