Flat
SW15
1 bed
1 bath
Hannay House SW15
Initial Investment
£59,320First YearProfit From Rental Income
£-27,789
↘ -47%After 5 Years
Change In Property Value
£24,130
↗ 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 | £5,527 | £5,543 | £5,558 | £5,573 | £5,588 | £27,789 |
| Profit Before Tax | £-5,527 | £-5,543 | £-5,558 | £-5,573 | £-5,588 | £-27,789 |
| Profit After Tax | £-5,527 | £-5,543 | £-5,558 | £-5,573 | £-5,588 | £-27,789 |
| Change In Property Value | £2,430 | £2,479 | £5,056 | £6,573 | £7,592 | £24,130 |
| Net Return | £-3,097 | £-3,064 | £-502 | £1,000 | £2,004 | £-3,659 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -47% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 3% | -6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change