Flat
SW18
0 beds
0 baths
Enterprise Way, London SW18
Initial Investment
£303,024First YearProfit From Rental Income
£-108,639
↘ -36%After 5 Years
Change In Property Value
£98,309
↗ 20%After 5 Years
Return On Investment
-3%
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 | £21,639 | £21,685 | £21,728 | £21,772 | £21,815 | £108,639 |
| Profit Before Tax | £-21,639 | £-21,685 | £-21,728 | £-21,772 | £-21,815 | £-108,639 |
| Profit After Tax | £-21,639 | £-21,685 | £-21,728 | £-21,772 | £-21,815 | £-108,639 |
| Change In Property Value | £9,900 | £10,098 | £20,600 | £26,780 | £30,931 | £98,309 |
| Net Return | £-11,739 | £-11,587 | £-1,128 | £5,008 | £9,116 | £-10,330 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change