Flat
SW18
2 beds
2 baths
11 Point Pleasant, Wandsworth SW18
Initial Investment
£299,249First YearProfit From Rental Income
£-117,171
↘ -39%After 5 Years
Change In Property Value
£97,316
↗ 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 | £23,265 | £23,353 | £23,435 | £23,519 | £23,600 | £117,171 |
| Profit Before Tax | £-23,265 | £-23,353 | £-23,435 | £-23,519 | £-23,600 | £-117,171 |
| Profit After Tax | £-23,265 | £-23,353 | £-23,435 | £-23,519 | £-23,600 | £-117,171 |
| Change In Property Value | £9,800 | £9,996 | £20,392 | £26,509 | £30,618 | £97,316 |
| Net Return | £-13,465 | £-13,357 | £-3,043 | £2,991 | £7,018 | £-19,856 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 1% | 2% | -7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change