Flat
SW18
2 beds
2 baths
Riverside Quarter, London SW18
Initial Investment
£454,024First YearProfit From Rental Income
£-182,255
↘ -40%After 5 Years
Change In Property Value
£138,029
↗ 20%After 5 Years
Return On Investment
-10%
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 | £36,074 | £36,270 | £36,452 | £36,639 | £36,820 | £182,255 |
| Profit Before Tax | £-36,074 | £-36,270 | £-36,452 | £-36,639 | £-36,820 | £-182,255 |
| Profit After Tax | £-36,074 | £-36,270 | £-36,452 | £-36,639 | £-36,820 | £-182,255 |
| Change In Property Value | £13,900 | £14,178 | £28,923 | £37,600 | £43,428 | £138,029 |
| Net Return | £-22,174 | £-22,092 | £-7,529 | £961 | £6,608 | £-44,225 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -5% | -5% | -2% | 0% | 1% | -10% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change