Flat
SW18
0 beds
1 bath
Broomhill Road, London SW18
Initial Investment
£118,862First YearProfit From Rental Income
£-57,557
↘ -48%After 5 Years
Change In Property Value
£47,168
↗ 20%After 5 Years
Return On Investment
-9%
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 | £11,423 | £11,469 | £11,512 | £11,556 | £11,598 | £57,557 |
| Profit Before Tax | £-11,423 | £-11,469 | £-11,512 | £-11,556 | £-11,598 | £-57,557 |
| Profit After Tax | £-11,423 | £-11,469 | £-11,512 | £-11,556 | £-11,598 | £-57,557 |
| Change In Property Value | £4,750 | £4,845 | £9,884 | £12,849 | £14,841 | £47,168 |
| Net Return | £-6,673 | £-6,624 | £-1,628 | £1,293 | £3,242 | £-10,389 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change