Flat
SW19
2 beds
1 bath
Merton High Street SW19
Initial Investment
£287,924First YearProfit From Rental Income
£-104,671
↘ -36%After 5 Years
Change In Property Value
£94,337
↗ 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 | £20,846 | £20,892 | £20,935 | £20,978 | £21,021 | £104,671 |
| Profit Before Tax | £-20,846 | £-20,892 | £-20,935 | £-20,978 | £-21,021 | £-104,671 |
| Profit After Tax | £-20,846 | £-20,892 | £-20,935 | £-20,978 | £-21,021 | £-104,671 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £-11,346 | £-11,202 | £-1,167 | £4,719 | £8,660 | £-10,335 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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