Flat
SW17
2 beds
2 baths
Macmillan Way, London SW17
Initial Investment
£231,299First YearProfit From Rental Income
£-87,287
↘ -38%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
-3%
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 | £17,390 | £17,425 | £17,458 | £17,491 | £17,523 | £87,287 |
| Profit Before Tax | £-17,390 | £-17,425 | £-17,458 | £-17,491 | £-17,523 | £-87,287 |
| Profit After Tax | £-17,390 | £-17,425 | £-17,458 | £-17,491 | £-17,523 | £-87,287 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £-9,390 | £-9,265 | £-811 | £4,149 | £7,471 | £-7,846 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change