Flat
SW18
2 beds
2 baths
Point Pleasant, London SW18
Initial Investment
£649,049First YearProfit From Rental Income
£-196,916
↘ -30%After 5 Years
Change In Property Value
£186,687
↗ 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 | £39,295 | £39,341 | £39,383 | £39,427 | £39,470 | £196,916 |
| Profit Before Tax | £-39,295 | £-39,341 | £-39,383 | £-39,427 | £-39,470 | £-196,916 |
| Profit After Tax | £-39,295 | £-39,341 | £-39,383 | £-39,427 | £-39,470 | £-196,916 |
| Change In Property Value | £18,800 | £19,176 | £39,119 | £50,855 | £58,737 | £186,687 |
| Net Return | £-20,495 | £-20,165 | £-264 | £11,427 | £19,267 | £-10,229 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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