Flat
SW18
1 bed
0 baths
"Valence View - Plot 246" at King Georges Gate, Bendon Valley, Garratt Lane, Earlsfield SW18
Initial Investment
£263,387First YearProfit From Rental Income
£-98,224
↘ -37%After 5 Years
Change In Property Value
£87,882
↗ 20%After 5 Years
Return On Investment
-4%
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 | £19,556 | £19,602 | £19,645 | £19,689 | £19,732 | £98,224 |
| Profit Before Tax | £-19,556 | £-19,602 | £-19,645 | £-19,689 | £-19,732 | £-98,224 |
| Profit After Tax | £-19,556 | £-19,602 | £-19,645 | £-19,689 | £-19,732 | £-98,224 |
| Change In Property Value | £8,850 | £9,027 | £18,415 | £23,940 | £27,650 | £87,882 |
| Net Return | £-10,706 | £-10,575 | £-1,230 | £4,251 | £7,919 | £-10,342 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change