Flat
SW18
0 beds
0 baths
Armoury Way, London SW18
Initial Investment
£381,544First YearProfit From Rental Income
£-129,270
↘ -34%After 5 Years
Change In Property Value
£118,963
↗ 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 | £25,765 | £25,811 | £25,854 | £25,898 | £25,941 | £129,270 |
| Profit Before Tax | £-25,765 | £-25,811 | £-25,854 | £-25,898 | £-25,941 | £-129,270 |
| Profit After Tax | £-25,765 | £-25,811 | £-25,854 | £-25,898 | £-25,941 | £-129,270 |
| Change In Property Value | £11,980 | £12,220 | £24,928 | £32,406 | £37,429 | £118,963 |
| Net Return | £-13,785 | £-13,592 | £-926 | £6,508 | £11,489 | £-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