Flat
SW14
2 beds
2 baths
Mortlake High Street, London SW14
Initial Investment
£457,799First YearProfit From Rental Income
£-157,718
↘ -34%After 5 Years
Change In Property Value
£139,022
↗ 20%After 5 Years
Return On Investment
-4%
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 | £31,384 | £31,467 | £31,544 | £31,623 | £31,700 | £157,718 |
| Profit Before Tax | £-31,384 | £-31,467 | £-31,544 | £-31,623 | £-31,700 | £-157,718 |
| Profit After Tax | £-31,384 | £-31,467 | £-31,544 | £-31,623 | £-31,700 | £-157,718 |
| Change In Property Value | £14,000 | £14,280 | £29,131 | £37,871 | £43,740 | £139,022 |
| Net Return | £-17,384 | £-17,187 | £-2,413 | £6,247 | £12,040 | £-18,696 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 3% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change