Flat
SW17
2 beds
1 bath
Deeside Road, Earlsfield SW17
Initial Investment
£202,099First YearProfit From Rental Income
£-82,041
↘ -41%After 5 Years
Change In Property Value
£71,497
↗ 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 | £16,318 | £16,365 | £16,409 | £16,453 | £16,497 | £82,041 |
| Profit Before Tax | £-16,318 | £-16,365 | £-16,409 | £-16,453 | £-16,497 | £-82,041 |
| Profit After Tax | £-16,318 | £-16,365 | £-16,409 | £-16,453 | £-16,497 | £-82,041 |
| Change In Property Value | £7,200 | £7,344 | £14,982 | £19,476 | £22,495 | £71,497 |
| Net Return | £-9,118 | £-9,021 | £-1,427 | £3,023 | £5,999 | £-10,544 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -5% | -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