Flat
SW17
3 beds
2 baths
Greyhound Parade, London SW17
Initial Investment
£408,724First YearProfit From Rental Income
£-136,411
↘ -33%After 5 Years
Change In Property Value
£126,113
↗ 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 | £27,194 | £27,240 | £27,283 | £27,326 | £27,369 | £136,411 |
| Profit Before Tax | £-27,194 | £-27,240 | £-27,283 | £-27,326 | £-27,369 | £-136,411 |
| Profit After Tax | £-27,194 | £-27,240 | £-27,283 | £-27,326 | £-27,369 | £-136,411 |
| Change In Property Value | £12,700 | £12,954 | £26,426 | £34,354 | £39,679 | £126,113 |
| Net Return | £-14,494 | £-14,286 | £-856 | £7,028 | £12,310 | £-10,298 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -4% | -3% | 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