Flat
SW13
2 beds
1 bath
White Hart Lane, Barnes SW13
Initial Investment
£287,924First YearProfit From Rental Income
£-103,998
↘ -36%After 5 Years
Change In Property Value
£94,337
↗ 20%After 5 Years
Return On Investment
-3%
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 | £20,717 | £20,760 | £20,800 | £20,841 | £20,881 | £103,998 |
| Profit Before Tax | £-20,717 | £-20,760 | £-20,800 | £-20,841 | £-20,881 | £-103,998 |
| Profit After Tax | £-20,717 | £-20,760 | £-20,800 | £-20,841 | £-20,881 | £-103,998 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £-11,217 | £-11,070 | £-1,032 | £4,857 | £8,800 | £-9,661 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change