Flat SW11 3 beds 1 bath

Cubitt Apartments, 36, Chatfield Road, Wandsworth, London SW11

London, England · SW11

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£-161,648

↘ -82%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 10%After 5 Years

Return On Investment

-51%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,552	£37,100	£38,028	£38,978	£40,148	£190,806
Total Expenses	£68,502	£69,505	£70,484	£71,484	£72,480	£352,454
Profit Before Tax	£-31,950	£-32,405	£-32,456	£-32,505	£-32,332	£-161,648
Profit After Tax	£-31,950	£-32,405	£-32,456	£-32,505	£-32,332	£-161,648
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£-31,944	£-32,399	£-20,556	£-11,263	£-4,065	£-100,227
Return From Rental Income (%)	-16%	-16%	-16%	-17%	-16%	-82%
Total Net Return (%)	-16%	-16%	-10%	-6%	-2%	-51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change