Flat
SW16
2 beds
1 bath
Colson Way, London SW16
Initial Investment
£176,549First YearProfit From Rental Income
£-68,002
↘ -39%After 5 Years
Change In Property Value
£64,546
↗ 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 | £13,570 | £13,586 | £13,600 | £13,615 | £13,630 | £68,002 |
| Profit Before Tax | £-13,570 | £-13,586 | £-13,600 | £-13,615 | £-13,630 | £-68,002 |
| Profit After Tax | £-13,570 | £-13,586 | £-13,600 | £-13,615 | £-13,630 | £-68,002 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £-7,070 | £-6,956 | £-75 | £3,967 | £6,678 | £-3,456 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change