Flat
SW18
1 bed
1 bath
Osiers Road, Wandsworth SW18
Initial Investment
£378,524First YearProfit From Rental Income
£-128,476
↘ -34%After 5 Years
Change In Property Value
£118,169
↗ 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 | £25,607 | £25,653 | £25,696 | £25,739 | £25,782 | £128,476 |
| Profit Before Tax | £-25,607 | £-25,653 | £-25,696 | £-25,739 | £-25,782 | £-128,476 |
| Profit After Tax | £-25,607 | £-25,653 | £-25,696 | £-25,739 | £-25,782 | £-128,476 |
| Change In Property Value | £11,900 | £12,138 | £24,762 | £32,190 | £37,179 | £118,169 |
| Net Return | £-13,707 | £-13,515 | £-934 | £6,451 | £11,397 | £-10,307 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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