Flat
SW18
3 beds
1 bath
West Hill Road, London, Greater London SW18
Initial Investment
£298,494First YearProfit From Rental Income
£-106,143
↘ -36%After 5 Years
Change In Property Value
£97,117
↗ 20%After 5 Years
Return On Investment
-3%
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 | £21,151 | £21,191 | £21,229 | £21,267 | £21,305 | £106,143 |
| Profit Before Tax | £-21,151 | £-21,191 | £-21,229 | £-21,267 | £-21,305 | £-106,143 |
| Profit After Tax | £-21,151 | £-21,191 | £-21,229 | £-21,267 | £-21,305 | £-106,143 |
| Change In Property Value | £9,780 | £9,976 | £20,350 | £26,455 | £30,556 | £97,117 |
| Net Return | £-11,371 | £-11,216 | £-879 | £5,188 | £9,251 | £-9,026 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change