Flat
SW18
3 beds
2 baths
Fairfield Drive, London SW18
Initial Investment
£469,124First YearProfit From Rental Income
£-152,281
↘ -32%After 5 Years
Change In Property Value
£142,001
↗ 20%After 5 Years
Return On Investment
-2%
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 | £30,368 | £30,414 | £30,457 | £30,500 | £30,543 | £152,281 |
| Profit Before Tax | £-30,368 | £-30,414 | £-30,457 | £-30,500 | £-30,543 | £-152,281 |
| Profit After Tax | £-30,368 | £-30,414 | £-30,457 | £-30,500 | £-30,543 | £-152,281 |
| Change In Property Value | £14,300 | £14,586 | £29,755 | £38,682 | £44,678 | £142,001 |
| Net Return | £-16,068 | £-15,828 | £-701 | £8,182 | £14,135 | £-10,280 |
| Return From Rental Income (%) | -6% | -6% | -6% | -7% | -7% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change