Flat
SW18
2 beds
2 baths
1, Garden View Apartment, Putney Bridge Road, London SW18
Initial Investment
£621,949First YearProfit From Rental Income
£-190,568
↘ -31%After 5 Years
Change In Property Value
£180,332
↗ 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 | £38,025 | £38,071 | £38,114 | £38,158 | £38,200 | £190,568 |
| Profit Before Tax | £-38,025 | £-38,071 | £-38,114 | £-38,158 | £-38,200 | £-190,568 |
| Profit After Tax | £-38,025 | £-38,071 | £-38,114 | £-38,158 | £-38,200 | £-190,568 |
| Change In Property Value | £18,160 | £18,523 | £37,787 | £49,124 | £56,738 | £180,332 |
| Net Return | £-19,865 | £-19,548 | £-327 | £10,966 | £18,537 | £-10,236 |
| 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