Flat
SW20
1 bed
1 bath
Liberty House, Raynes Park SW20
Initial Investment
£152,715First YearProfit From Rental Income
£-67,962
↘ -45%After 5 Years
Change In Property Value
£57,585
↗ 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 | £13,504 | £13,550 | £13,593 | £13,637 | £13,679 | £67,962 |
| Profit Before Tax | £-13,504 | £-13,550 | £-13,593 | £-13,637 | £-13,679 | £-67,962 |
| Profit After Tax | £-13,504 | £-13,550 | £-13,593 | £-13,637 | £-13,679 | £-67,962 |
| Change In Property Value | £5,799 | £5,915 | £12,067 | £15,687 | £18,118 | £57,585 |
| Net Return | £-7,705 | £-7,635 | £-1,526 | £2,050 | £4,439 | £-10,377 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| 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