Flat
SW20
2 beds
1 bath
Kingston Road, London SW20
Initial Investment
£330,959First YearProfit From Rental Income
£-115,979
↘ -35%After 5 Years
Change In Property Value
£105,657
↗ 20%After 5 Years
Return On Investment
-3%
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 | £23,107 | £23,153 | £23,196 | £23,240 | £23,283 | £115,979 |
| Profit Before Tax | £-23,107 | £-23,153 | £-23,196 | £-23,240 | £-23,283 | £-115,979 |
| Profit After Tax | £-23,107 | £-23,153 | £-23,196 | £-23,240 | £-23,283 | £-115,979 |
| Change In Property Value | £10,640 | £10,853 | £22,140 | £28,782 | £33,243 | £105,657 |
| Net Return | £-12,467 | £-12,300 | £-1,056 | £5,542 | £9,960 | £-10,322 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change