Flat
SW13
1 bed
1 bath
Riverview Gardens, Barnes, London SW13
Initial Investment
£535,549First YearProfit From Rental Income
£-202,656
↘ -38%After 5 Years
Change In Property Value
£158,883
↗ 20%After 5 Years
Return On Investment
-8%
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 | £40,158 | £40,352 | £40,532 | £40,717 | £40,897 | £202,656 |
| Profit Before Tax | £-40,158 | £-40,352 | £-40,532 | £-40,717 | £-40,897 | £-202,656 |
| Profit After Tax | £-40,158 | £-40,352 | £-40,532 | £-40,717 | £-40,897 | £-202,656 |
| Change In Property Value | £16,000 | £16,320 | £33,293 | £43,281 | £49,989 | £158,883 |
| Net Return | £-24,158 | £-24,032 | £-7,240 | £2,564 | £9,093 | £-43,773 |
| Return From Rental Income (%) | -7% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -5% | -4% | -1% | 0% | 2% | -8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change