Flat
SW12
1 bed
1 bath
Venice Court SW12
Initial Investment
£150,030First YearProfit From Rental Income
£-60,014
↘ -40%After 5 Years
Change In Property Value
£56,801
↗ 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 | £11,975 | £11,989 | £12,003 | £12,017 | £12,030 | £60,014 |
| Profit Before Tax | £-11,975 | £-11,989 | £-12,003 | £-12,017 | £-12,030 | £-60,014 |
| Profit After Tax | £-11,975 | £-11,989 | £-12,003 | £-12,017 | £-12,030 | £-60,014 |
| Change In Property Value | £5,720 | £5,834 | £11,902 | £15,473 | £17,871 | £56,801 |
| Net Return | £-6,255 | £-6,155 | £-101 | £3,456 | £5,841 | £-3,214 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change