Flat
SW19
2 beds
1 bath
Hardy Road, London SW19
Initial Investment
£253,911First YearProfit From Rental Income
£-95,735
↘ -38%After 5 Years
Change In Property Value
£85,389
↗ 20%After 5 Years
Return On Investment
-4%
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 | £19,058 | £19,104 | £19,147 | £19,191 | £19,234 | £95,735 |
| Profit Before Tax | £-19,058 | £-19,104 | £-19,147 | £-19,191 | £-19,234 | £-95,735 |
| Profit After Tax | £-19,058 | £-19,104 | £-19,147 | £-19,191 | £-19,234 | £-95,735 |
| Change In Property Value | £8,599 | £8,771 | £17,893 | £23,261 | £26,866 | £85,389 |
| Net Return | £-10,459 | £-10,333 | £-1,254 | £4,070 | £7,632 | £-10,345 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change