Flat
SW15
2 beds
1 bath
Upper Richmond Road, London SW15
Initial Investment
£287,924First YearProfit From Rental Income
£-108,139
↘ -38%After 5 Years
Change In Property Value
£94,337
↗ 20%After 5 Years
Return On Investment
-5%
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 | £21,510 | £21,571 | £21,628 | £21,687 | £21,743 | £108,139 |
| Profit Before Tax | £-21,510 | £-21,571 | £-21,628 | £-21,687 | £-21,743 | £-108,139 |
| Profit After Tax | £-21,510 | £-21,571 | £-21,628 | £-21,687 | £-21,743 | £-108,139 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £-12,010 | £-11,881 | £-1,861 | £4,011 | £7,938 | £-13,802 |
| Return From Rental Income (%) | -7% | -7% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 3% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change