Flat
SW18
3 beds
2 baths
Aurora Apartments, 10 Buckhold Road SW18
Initial Investment
£417,029First YearProfit From Rental Income
£-138,594
↘ -33%After 5 Years
Change In Property Value
£128,298
↗ 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 | £27,630 | £27,676 | £27,719 | £27,763 | £27,806 | £138,594 |
| Profit Before Tax | £-27,630 | £-27,676 | £-27,719 | £-27,763 | £-27,806 | £-138,594 |
| Profit After Tax | £-27,630 | £-27,676 | £-27,719 | £-27,763 | £-27,806 | £-138,594 |
| Change In Property Value | £12,920 | £13,178 | £26,884 | £34,949 | £40,366 | £128,298 |
| Net Return | £-14,710 | £-14,498 | £-835 | £7,186 | £12,561 | £-10,296 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -4% | -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