Flat
SW10
1 bed
1 bath
Edith Grove, London SW10
Initial Investment
£231,299First YearProfit From Rental Income
£-84,833
↘ -37%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
-2%
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 | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £16,920 | £16,944 | £16,967 | £16,990 | £17,012 | £84,833 |
| Profit Before Tax | £-16,920 | £-16,944 | £-16,967 | £-16,990 | £-17,012 | £-84,833 |
| Profit After Tax | £-16,920 | £-16,944 | £-16,967 | £-16,990 | £-17,012 | £-84,833 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £-8,920 | £-8,784 | £-320 | £4,651 | £7,982 | £-5,391 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change