Flat
SW15
2 beds
1 bath
Putney Hill, Putney, London SW15
Initial Investment
£284,149First YearProfit From Rental Income
£-103,680
↘ -36%After 5 Years
Change In Property Value
£93,344
↗ 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 | £20,647 | £20,693 | £20,736 | £20,780 | £20,823 | £103,680 |
| Profit Before Tax | £-20,647 | £-20,693 | £-20,736 | £-20,780 | £-20,823 | £-103,680 |
| Profit After Tax | £-20,647 | £-20,693 | £-20,736 | £-20,780 | £-20,823 | £-103,680 |
| Change In Property Value | £9,400 | £9,588 | £19,560 | £25,427 | £29,369 | £93,344 |
| Net Return | £-11,247 | £-11,105 | £-1,177 | £4,647 | £8,546 | £-10,336 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 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