Flat
SW6
2 beds
1 bath
Lillie Road, London SW6
London, England · SW6
View property listing
Initial Investment
£65,680First YearProfit From Rental Income
£-10,648
↘ -16%After 5 Years
Change In Property Value
£22,256
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,060 | £9,196 | £9,426 | £9,661 | £9,951 | £47,294 |
| Total Expenses | £11,460 | £11,520 | £11,585 | £11,653 | £11,725 | £57,942 |
| Profit Before Tax | £-2,400 | £-2,324 | £-2,160 | £-1,991 | £-1,773 | £-10,648 |
| Profit After Tax | £-2,400 | £-2,324 | £-2,160 | £-1,991 | £-1,773 | £-10,648 |
| Change In Property Value | £2 | £2 | £4,312 | £7,697 | £10,243 | £22,256 |
| Net Return | £-2,398 | £-2,321 | £2,152 | £5,706 | £8,469 | £11,608 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change