Flat
SW15
2 beds
1 bath
Upper Richmond Road, Putney SW15
Initial Investment
£213,049First YearProfit From Rental Income
£-83,576
↘ -39%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
-4%
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 | £16,637 | £16,678 | £16,715 | £16,754 | £16,791 | £83,576 |
| Profit Before Tax | £-16,637 | £-16,678 | £-16,715 | £-16,754 | £-16,791 | £-83,576 |
| Profit After Tax | £-16,637 | £-16,678 | £-16,715 | £-16,754 | £-16,791 | £-83,576 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £-9,137 | £-9,028 | £-1,109 | £3,534 | £6,641 | £-9,099 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change