Flat
SW15
2 beds
1 bath
Enmore Road, Putney, London SW15
Initial Investment
£344,511First YearProfit From Rental Income
£-119,540
↘ -35%After 5 Years
Change In Property Value
£109,222
↗ 20%After 5 Years
Return On Investment
-3%
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 | £23,819 | £23,865 | £23,908 | £23,952 | £23,995 | £119,540 |
| Profit Before Tax | £-23,819 | £-23,865 | £-23,908 | £-23,952 | £-23,995 | £-119,540 |
| Profit After Tax | £-23,819 | £-23,865 | £-23,908 | £-23,952 | £-23,995 | £-119,540 |
| Change In Property Value | £10,999 | £11,219 | £22,887 | £29,753 | £34,364 | £109,222 |
| Net Return | £-12,820 | £-12,646 | £-1,022 | £5,801 | £10,370 | £-10,318 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change