Flat
SW15
3 beds
2 baths
Upper Richmond Road, Putney, London SW15
Initial Investment
£574,749First YearProfit From Rental Income
£-178,864
↘ -31%After 5 Years
Change In Property Value
£168,614
↗ 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 | £35,684 | £35,730 | £35,773 | £35,817 | £35,860 | £178,864 |
| Profit Before Tax | £-35,684 | £-35,730 | £-35,773 | £-35,817 | £-35,860 | £-178,864 |
| Profit After Tax | £-35,684 | £-35,730 | £-35,773 | £-35,817 | £-35,860 | £-178,864 |
| Change In Property Value | £16,980 | £17,320 | £35,332 | £45,932 | £53,051 | £168,614 |
| Net Return | £-18,704 | £-18,410 | £-441 | £10,115 | £17,191 | £-10,250 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 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