Flat
SW15
2 beds
2 baths
Queen Mary's House, London SW15
Initial Investment
£287,924First YearProfit From Rental Income
£-112,504
↘ -39%After 5 Years
Change In Property Value
£94,337
↗ 20%After 5 Years
Return On Investment
-6%
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 | £22,346 | £22,426 | £22,501 | £22,578 | £22,653 | £112,504 |
| Profit Before Tax | £-22,346 | £-22,426 | £-22,501 | £-22,578 | £-22,653 | £-112,504 |
| Profit After Tax | £-22,346 | £-22,426 | £-22,501 | £-22,578 | £-22,653 | £-112,504 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £-12,846 | £-12,736 | £-2,734 | £3,120 | £7,028 | £-18,167 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 2% | -6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change