Flat
SW20
2 beds
2 baths
Copse Hill, London SW20
Initial Investment
£587,549First YearProfit From Rental Income
£-182,038
↘ -31%After 5 Years
Change In Property Value
£171,792
↗ 20%After 5 Years
Return On Investment
-2%
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 | £36,319 | £36,365 | £36,408 | £36,452 | £36,494 | £182,038 |
| Profit Before Tax | £-36,319 | £-36,365 | £-36,408 | £-36,452 | £-36,494 | £-182,038 |
| Profit After Tax | £-36,319 | £-36,365 | £-36,408 | £-36,452 | £-36,494 | £-182,038 |
| Change In Property Value | £17,300 | £17,646 | £35,998 | £46,797 | £54,051 | £171,792 |
| Net Return | £-19,019 | £-18,719 | £-410 | £10,345 | £17,556 | £-10,246 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change