Flat
SW15
2 beds
1 bath
Warwick Drive, Barnes SW15
Initial Investment
£287,924First YearProfit From Rental Income
£-117,726
↘ -41%After 5 Years
Change In Property Value
£94,337
↗ 20%After 5 Years
Return On Investment
-8%
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 | £23,346 | £23,449 | £23,546 | £23,645 | £23,740 | £117,726 |
| Profit Before Tax | £-23,346 | £-23,449 | £-23,546 | £-23,645 | £-23,740 | £-117,726 |
| Profit After Tax | £-23,346 | £-23,449 | £-23,546 | £-23,645 | £-23,740 | £-117,726 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £-13,846 | £-13,759 | £-3,778 | £2,053 | £5,941 | £-23,389 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 2% | -8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change