Flat
SW18
2 beds
2 baths
Wandsworth Mills, Armoury Way, Wandsworth, London SW18
Initial Investment
£659,849First YearProfit From Rental Income
£-199,296
↘ -30%After 5 Years
Change In Property Value
£189,070
↗ 20%After 5 Years
Return On Investment
-2%
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 | £39,771 | £39,817 | £39,860 | £39,903 | £39,946 | £199,296 |
| Profit Before Tax | £-39,771 | £-39,817 | £-39,860 | £-39,903 | £-39,946 | £-199,296 |
| Profit After Tax | £-39,771 | £-39,817 | £-39,860 | £-39,903 | £-39,946 | £-199,296 |
| Change In Property Value | £19,040 | £19,421 | £39,618 | £51,504 | £59,487 | £189,070 |
| Net Return | £-20,731 | £-20,396 | £-241 | £11,601 | £19,541 | £-10,226 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change