Flat
SW14
1 bed
1 bath
Richmond Park Road, East Sheen SW14
Initial Investment
£269,049First YearProfit From Rental Income
£-98,589
↘ -37%After 5 Years
Change In Property Value
£89,371
↗ 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 | £19,639 | £19,680 | £19,718 | £19,757 | £19,795 | £98,589 |
| Profit Before Tax | £-19,639 | £-19,680 | £-19,718 | £-19,757 | £-19,795 | £-98,589 |
| Profit After Tax | £-19,639 | £-19,680 | £-19,718 | £-19,757 | £-19,795 | £-98,589 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £-10,639 | £-10,500 | £-991 | £4,588 | £8,324 | £-9,218 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| 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