Flat
SW18
3 beds
2 baths
Wandsworth SW18
Initial Investment
£1,009,949First YearProfit From Rental Income
£-276,464
↘ -27%After 5 Years
Change In Property Value
£266,327
↗ 20%After 5 Years
Return On Investment
-1%
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 | £55,204 | £55,250 | £55,293 | £55,337 | £55,380 | £276,464 |
| Profit Before Tax | £-55,204 | £-55,250 | £-55,293 | £-55,337 | £-55,380 | £-276,464 |
| Profit After Tax | £-55,204 | £-55,250 | £-55,293 | £-55,337 | £-55,380 | £-276,464 |
| Change In Property Value | £26,820 | £27,356 | £55,807 | £72,549 | £83,794 | £266,327 |
| Net Return | £-28,384 | £-27,894 | £514 | £17,212 | £28,415 | £-10,137 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change