Flat
SW14
2 beds
1 bath
Upper Richmond Road West, East Sheen, London SW14
Initial Investment
£269,049First YearProfit From Rental Income
£-93,420
↘ -35%After 5 Years
Change In Property Value
£89,371
↗ 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 | £18,649 | £18,667 | £18,684 | £18,702 | £18,719 | £93,420 |
| Profit Before Tax | £-18,649 | £-18,667 | £-18,684 | £-18,702 | £-18,719 | £-93,420 |
| Profit After Tax | £-18,649 | £-18,667 | £-18,684 | £-18,702 | £-18,719 | £-93,420 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £-9,649 | £-9,487 | £43 | £5,644 | £9,400 | £-4,049 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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