Flat
SW15
2 beds
2 baths
Holford Way, Putney SW15
Initial Investment
£420,049First YearProfit From Rental Income
£-155,052
↘ -37%After 5 Years
Change In Property Value
£129,092
↗ 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 | £30,789 | £30,904 | £31,011 | £31,121 | £31,227 | £155,052 |
| Profit Before Tax | £-30,789 | £-30,904 | £-31,011 | £-31,121 | £-31,227 | £-155,052 |
| Profit After Tax | £-30,789 | £-30,904 | £-31,011 | £-31,121 | £-31,227 | £-155,052 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £-17,789 | £-17,644 | £-3,961 | £4,045 | £9,389 | £-25,960 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| 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