Flat
SW18
2 beds
2 baths
Enterprise Way, London SW18
Initial Investment
£329,449First YearProfit From Rental Income
£-115,582
↘ -35%After 5 Years
Change In Property Value
£105,260
↗ 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 | £23,028 | £23,074 | £23,117 | £23,161 | £23,203 | £115,582 |
| Profit Before Tax | £-23,028 | £-23,074 | £-23,117 | £-23,161 | £-23,203 | £-115,582 |
| Profit After Tax | £-23,028 | £-23,074 | £-23,117 | £-23,161 | £-23,203 | £-115,582 |
| Change In Property Value | £10,600 | £10,812 | £22,056 | £28,673 | £33,118 | £105,260 |
| Net Return | £-12,428 | £-12,262 | £-1,060 | £5,513 | £9,915 | £-10,322 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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