Flat
SW15
2 beds
1 bath
Horne Way, London SW15
Initial Investment
£250,174First YearProfit From Rental Income
£-96,319
↘ -39%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
-5%
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 | £19,162 | £19,215 | £19,264 | £19,315 | £19,364 | £96,319 |
| Profit Before Tax | £-19,162 | £-19,215 | £-19,264 | £-19,315 | £-19,364 | £-96,319 |
| Profit After Tax | £-19,162 | £-19,215 | £-19,264 | £-19,315 | £-19,364 | £-96,319 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £-10,662 | £-10,545 | £-1,577 | £3,678 | £7,193 | £-11,913 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 3% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change