Flat
SW18
2 beds
2 baths
Jacquard Apartments, 11 Courthouse Way, London SW18
Initial Investment
£73,100First YearProfit From Rental Income
£-34,597
↘ -47%After 5 Years
Change In Property Value
£29,790
↗ 20%After 5 Years
Return On Investment
-7%
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 | £6,878 | £6,900 | £6,919 | £6,940 | £6,960 | £34,597 |
| Profit Before Tax | £-6,878 | £-6,900 | £-6,919 | £-6,940 | £-6,960 | £-34,597 |
| Profit After Tax | £-6,878 | £-6,900 | £-6,919 | £-6,940 | £-6,960 | £-34,597 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £9,373 | £29,790 |
| Net Return | £-3,878 | £-3,840 | £-677 | £1,175 | £2,413 | £-4,806 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -10% | -47% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 3% | -7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change