Flat
SW19
1 bed
1 bath
Durnsford Road, Bassett House SW19
Initial Investment
£152,750First YearProfit From Rental Income
£-67,972
↘ -44%After 5 Years
Change In Property Value
£57,595
↗ 20%After 5 Years
Return On Investment
-7%
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 | £13,506 | £13,552 | £13,595 | £13,639 | £13,681 | £67,972 |
| Profit Before Tax | £-13,506 | £-13,552 | £-13,595 | £-13,639 | £-13,681 | £-67,972 |
| Profit After Tax | £-13,506 | £-13,552 | £-13,595 | £-13,639 | £-13,681 | £-67,972 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £-7,706 | £-7,636 | £-1,526 | £2,051 | £4,440 | £-10,377 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change