Flat
SW14
1 bed
1 bath
Dovecote Gardens, Mortlake SW14
Initial Investment
£231,299First YearProfit From Rental Income
£-89,271
↘ -39%After 5 Years
Change In Property Value
£79,441
↗ 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 | £17,770 | £17,814 | £17,855 | £17,896 | £17,937 | £89,271 |
| Profit Before Tax | £-17,770 | £-17,814 | £-17,855 | £-17,896 | £-17,937 | £-89,271 |
| Profit After Tax | £-17,770 | £-17,814 | £-17,855 | £-17,896 | £-17,937 | £-89,271 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £-9,770 | £-9,654 | £-1,208 | £3,744 | £7,058 | £-9,830 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change