Flat
SW15
2 beds
2 baths
Roebuck House, Roehampton Lane, Roehampton SW15
Initial Investment
£269,049First YearProfit From Rental Income
£-93,289
↘ -35%After 5 Years
Change In Property Value
£89,371
↗ 20%After 5 Years
Return On Investment
-1%
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 | £18,624 | £18,641 | £18,658 | £18,675 | £18,691 | £93,289 |
| Profit Before Tax | £-18,624 | £-18,641 | £-18,658 | £-18,675 | £-18,691 | £-93,289 |
| Profit After Tax | £-18,624 | £-18,641 | £-18,658 | £-18,675 | £-18,691 | £-93,289 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £-9,624 | £-9,461 | £69 | £5,670 | £9,428 | £-3,918 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change