Flat
SW6
0 beds
1 bath
Farm Lane, Fulham SW6
London, England · SW6
View property listing
Initial Investment
£93,150First YearProfit From Rental Income
£-10,730
↘ -12%After 5 Years
Change In Property Value
£30,865
↗ 10%After 5 Years
Return On Investment
22%
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 | £12,564 | £12,752 | £13,071 | £13,398 | £13,800 | £65,586 |
| Total Expenses | £15,119 | £15,184 | £15,259 | £15,335 | £15,418 | £76,316 |
| Profit Before Tax | £-2,555 | £-2,432 | £-2,188 | £-1,937 | £-1,618 | £-10,730 |
| Profit After Tax | £-2,555 | £-2,432 | £-2,188 | £-1,937 | £-1,618 | £-10,730 |
| Change In Property Value | £3 | £3 | £5,980 | £10,675 | £14,205 | £30,865 |
| Net Return | £-2,552 | £-2,429 | £3,792 | £8,737 | £12,586 | £20,135 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change