Flat
SW16
2 beds
1 bath
Fisher's Close, London SW16
Initial Investment
£250,174First YearProfit From Rental Income
£-99,452
↘ -40%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
-6%
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 | £19,762 | £19,829 | £19,891 | £19,954 | £20,016 | £99,452 |
| Profit Before Tax | £-19,762 | £-19,829 | £-19,891 | £-19,954 | £-20,016 | £-99,452 |
| Profit After Tax | £-19,762 | £-19,829 | £-19,891 | £-19,954 | £-20,016 | £-99,452 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £-11,262 | £-11,159 | £-2,204 | £3,038 | £6,540 | £-15,046 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -5% | -4% | -1% | 1% | 3% | -6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change