Flat
SW20
1 bed
1 bath
Kingston Road, London SW20
Initial Investment
£268,974First YearProfit From Rental Income
£-99,692
↘ -37%After 5 Years
Change In Property Value
£89,352
↗ 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 | £19,850 | £19,896 | £19,939 | £19,983 | £20,025 | £99,692 |
| Profit Before Tax | £-19,850 | £-19,896 | £-19,939 | £-19,983 | £-20,025 | £-99,692 |
| Profit After Tax | £-19,850 | £-19,896 | £-19,939 | £-19,983 | £-20,025 | £-99,692 |
| Change In Property Value | £8,998 | £9,178 | £18,723 | £24,340 | £28,113 | £89,352 |
| Net Return | £-10,852 | £-10,718 | £-1,216 | £4,357 | £8,087 | £-10,341 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| 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