Flat
SW18
3 beds
2 baths
Juniper Drive, Battersea Reach, London SW18
Initial Investment
£725,549First YearProfit From Rental Income
£-213,778
↘ -29%After 5 Years
Change In Property Value
£203,568
↗ 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 | £42,667 | £42,713 | £42,756 | £42,800 | £42,842 | £213,778 |
| Profit Before Tax | £-42,667 | £-42,713 | £-42,756 | £-42,800 | £-42,842 | £-213,778 |
| Profit After Tax | £-42,667 | £-42,713 | £-42,756 | £-42,800 | £-42,842 | £-213,778 |
| Change In Property Value | £20,500 | £20,910 | £42,656 | £55,453 | £64,049 | £203,568 |
| Net Return | £-22,167 | £-21,803 | £-99 | £12,654 | £21,206 | £-10,209 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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