Flat
SW18
3 beds
2 baths
Smeaton Road, London SW18
Initial Investment
£555,549First YearProfit From Rental Income
£-174,103
↘ -31%After 5 Years
Change In Property Value
£163,848
↗ 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 | £34,732 | £34,778 | £34,821 | £34,865 | £34,907 | £174,103 |
| Profit Before Tax | £-34,732 | £-34,778 | £-34,821 | £-34,865 | £-34,907 | £-174,103 |
| Profit After Tax | £-34,732 | £-34,778 | £-34,821 | £-34,865 | £-34,907 | £-174,103 |
| Change In Property Value | £16,500 | £16,830 | £34,333 | £44,633 | £51,551 | £163,848 |
| Net Return | £-18,232 | £-17,948 | £-488 | £9,768 | £16,644 | £-10,255 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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