Flat
SW17
3 beds
2 baths
Franciscan Road, London SW17
Initial Investment
£883,049First YearProfit From Rental Income
£-155,195
↘ -18%After 5 Years
Change In Property Value
£238,324
↗ 20%After 5 Years
Return On Investment
9%
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 | £19,800 | £20,196 | £20,701 | £21,218 | £21,749 | £103,664 |
| Total Expenses | £51,590 | £51,676 | £51,769 | £51,865 | £51,960 | £258,860 |
| Profit Before Tax | £-31,790 | £-31,480 | £-31,068 | £-30,646 | £-30,211 | £-155,195 |
| Profit After Tax | £-31,790 | £-31,480 | £-31,068 | £-30,646 | £-30,211 | £-155,195 |
| Change In Property Value | £24,000 | £24,480 | £49,939 | £64,921 | £74,984 | £238,324 |
| Net Return | £-7,790 | £-7,000 | £18,871 | £34,275 | £44,772 | £83,128 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -1% | -1% | 2% | 4% | 5% | 9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change