Flat
SW15
1 bed
1 bath
Wandsworth SW15
Initial Investment
£417,784First YearProfit From Rental Income
£-138,792
↘ -33%After 5 Years
Change In Property Value
£128,496
↗ 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 | £27,670 | £27,716 | £27,759 | £27,803 | £27,845 | £138,792 |
| Profit Before Tax | £-27,670 | £-27,716 | £-27,759 | £-27,803 | £-27,845 | £-138,792 |
| Profit After Tax | £-27,670 | £-27,716 | £-27,759 | £-27,803 | £-27,845 | £-138,792 |
| Change In Property Value | £12,940 | £13,199 | £26,926 | £35,003 | £40,429 | £128,496 |
| Net Return | £-14,730 | £-14,517 | £-833 | £7,201 | £12,584 | £-10,296 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -4% | -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