Flat
SW18
2 beds
2 baths
Armoury Way, London SW18
Initial Investment
£756,149First YearProfit From Rental Income
£-220,522
↘ -29%After 5 Years
Change In Property Value
£210,321
↗ 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 | £44,016 | £44,062 | £44,105 | £44,149 | £44,191 | £220,522 |
| Profit Before Tax | £-44,016 | £-44,062 | £-44,105 | £-44,149 | £-44,191 | £-220,522 |
| Profit After Tax | £-44,016 | £-44,062 | £-44,105 | £-44,149 | £-44,191 | £-220,522 |
| Change In Property Value | £21,180 | £21,604 | £44,071 | £57,293 | £66,173 | £210,321 |
| Net Return | £-22,836 | £-22,458 | £-33 | £13,144 | £21,982 | £-10,202 |
| 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