Flat
SW15
2 beds
1 bath
Felsham Road, London SW15
Initial Investment
£523,549First YearProfit From Rental Income
£-166,168
↘ -32%After 5 Years
Change In Property Value
£155,904
↗ 20%After 5 Years
Return On Investment
-2%
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 | £33,145 | £33,191 | £33,234 | £33,278 | £33,320 | £166,168 |
| Profit Before Tax | £-33,145 | £-33,191 | £-33,234 | £-33,278 | £-33,320 | £-166,168 |
| Profit After Tax | £-33,145 | £-33,191 | £-33,234 | £-33,278 | £-33,320 | £-166,168 |
| Change In Property Value | £15,700 | £16,014 | £32,669 | £42,469 | £49,052 | £155,904 |
| Net Return | £-17,445 | £-17,177 | £-565 | £9,191 | £15,731 | £-10,264 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change