Flat
SW18
3 beds
2 baths
Fairfield Street, London SW18
Initial Investment
£653,549First YearProfit From Rental Income
£-197,908
↘ -30%After 5 Years
Change In Property Value
£187,680
↗ 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 | £39,493 | £39,539 | £39,582 | £39,626 | £39,668 | £197,908 |
| Profit Before Tax | £-39,493 | £-39,539 | £-39,582 | £-39,626 | £-39,668 | £-197,908 |
| Profit After Tax | £-39,493 | £-39,539 | £-39,582 | £-39,626 | £-39,668 | £-197,908 |
| Change In Property Value | £18,900 | £19,278 | £39,327 | £51,125 | £59,050 | £187,680 |
| Net Return | £-20,593 | £-20,261 | £-255 | £11,500 | £19,381 | £-10,228 |
| 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