Flat
SW18
2 beds
1 bath
Garratt Lane, Block A, Old School Buildings SW18
Initial Investment
£306,761First YearProfit From Rental Income
£-109,621
↘ -36%After 5 Years
Change In Property Value
£99,292
↗ 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 | £21,836 | £21,882 | £21,924 | £21,968 | £22,011 | £109,621 |
| Profit Before Tax | £-21,836 | £-21,882 | £-21,924 | £-21,968 | £-22,011 | £-109,621 |
| Profit After Tax | £-21,836 | £-21,882 | £-21,924 | £-21,968 | £-22,011 | £-109,621 |
| Change In Property Value | £9,999 | £10,199 | £20,806 | £27,048 | £31,240 | £99,292 |
| Net Return | £-11,837 | £-11,683 | £-1,119 | £5,079 | £9,229 | £-10,329 |
| 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