Flat
SW6
2 beds
1 bath
Barton House, Wandsworth Bridge Road, Fulham SW6
London, England · SW6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-10,810
↘ -9%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
23%
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 | £15,756 | £15,992 | £16,392 | £16,802 | £17,306 | £82,248 |
| Total Expenses | £18,454 | £18,523 | £18,606 | £18,691 | £18,784 | £93,059 |
| Profit Before Tax | £-2,698 | £-2,531 | £-2,214 | £-1,889 | £-1,478 | £-10,810 |
| Profit After Tax | £-2,698 | £-2,531 | £-2,214 | £-1,889 | £-1,478 | £-10,810 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-2,694 | £-2,527 | £5,286 | £11,499 | £16,337 | £27,900 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change