Flat
SW18
3 beds
1 bath
West Hill Road, London, Greater London SW18
Initial Investment
£298,494First YearProfit From Rental Income
£-107,449
↘ -36%After 5 Years
Change In Property Value
£97,117
↗ 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 | £21,401 | £21,447 | £21,490 | £21,534 | £21,577 | £107,449 |
| Profit Before Tax | £-21,401 | £-21,447 | £-21,490 | £-21,534 | £-21,577 | £-107,449 |
| Profit After Tax | £-21,401 | £-21,447 | £-21,490 | £-21,534 | £-21,577 | £-107,449 |
| Change In Property Value | £9,780 | £9,976 | £20,350 | £26,455 | £30,556 | £97,117 |
| Net Return | £-11,621 | £-11,471 | £-1,140 | £4,921 | £8,979 | £-10,332 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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