Flat
SW1W
1 bed
1 bath
Caro Point, Gatliff Road, London SW1W
Initial Investment
£290,189First YearProfit From Rental Income
£-105,267
↘ -36%After 5 Years
Change In Property Value
£94,932
↗ 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 | £20,965 | £21,011 | £21,054 | £21,097 | £21,140 | £105,267 |
| Profit Before Tax | £-20,965 | £-21,011 | £-21,054 | £-21,097 | £-21,140 | £-105,267 |
| Profit After Tax | £-20,965 | £-21,011 | £-21,054 | £-21,097 | £-21,140 | £-105,267 |
| Change In Property Value | £9,560 | £9,751 | £19,892 | £25,860 | £29,869 | £94,932 |
| Net Return | £-11,405 | £-11,259 | £-1,161 | £4,763 | £8,728 | £-10,334 |
| 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