Flat
SW15
2 beds
2 baths
Roehampton Close, Barnes SW15
Initial Investment
£401,174First YearProfit From Rental Income
£-152,703
↘ -38%After 5 Years
Change In Property Value
£124,127
↗ 20%After 5 Years
Return On Investment
-7%
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 | £30,297 | £30,423 | £30,542 | £30,662 | £30,779 | £152,703 |
| Profit Before Tax | £-30,297 | £-30,423 | £-30,542 | £-30,662 | £-30,779 | £-152,703 |
| Profit After Tax | £-30,297 | £-30,423 | £-30,542 | £-30,662 | £-30,779 | £-152,703 |
| Change In Property Value | £12,500 | £12,750 | £26,010 | £33,813 | £39,054 | £124,127 |
| Net Return | £-17,797 | £-17,673 | £-4,532 | £3,151 | £8,275 | £-28,576 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 2% | -7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change