Flat
SW18
1 bed
1 bath
George View House, Earlsfield SW18
Initial Investment
£280,374First YearProfit From Rental Income
£-108,964
↘ -39%After 5 Years
Change In Property Value
£92,350
↗ 20%After 5 Years
Return On Investment
-6%
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 | £21,651 | £21,725 | £21,793 | £21,864 | £21,932 | £108,964 |
| Profit Before Tax | £-21,651 | £-21,725 | £-21,793 | £-21,864 | £-21,932 | £-108,964 |
| Profit After Tax | £-21,651 | £-21,725 | £-21,793 | £-21,864 | £-21,932 | £-108,964 |
| Change In Property Value | £9,300 | £9,486 | £19,351 | £25,157 | £29,056 | £92,350 |
| Net Return | £-12,351 | £-12,239 | £-2,442 | £3,293 | £7,124 | £-16,614 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 3% | -6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change