Flat
SW14
3 beds
2 baths
Cowley Mansions SW14
Initial Investment
£703,049First YearProfit From Rental Income
£-219,262
↘ -31%After 5 Years
Change In Property Value
£198,603
↗ 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 | £43,675 | £43,767 | £43,853 | £43,941 | £44,026 | £219,262 |
| Profit Before Tax | £-43,675 | £-43,767 | £-43,853 | £-43,941 | £-44,026 | £-219,262 |
| Profit After Tax | £-43,675 | £-43,767 | £-43,853 | £-43,941 | £-44,026 | £-219,262 |
| Change In Property Value | £20,000 | £20,400 | £41,616 | £54,101 | £62,486 | £198,603 |
| Net Return | £-23,675 | £-23,367 | £-2,237 | £10,160 | £18,460 | £-20,658 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 1% | 3% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change