Flat
SW18
1 bed
1 bath
Chivers Passage, Wandsworth SW18
Initial Investment
£329,449First YearProfit From Rental Income
£-123,415
↘ -37%After 5 Years
Change In Property Value
£105,260
↗ 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 | £24,528 | £24,608 | £24,683 | £24,760 | £24,835 | £123,415 |
| Profit Before Tax | £-24,528 | £-24,608 | £-24,683 | £-24,760 | £-24,835 | £-123,415 |
| Profit After Tax | £-24,528 | £-24,608 | £-24,683 | £-24,760 | £-24,835 | £-123,415 |
| Change In Property Value | £10,600 | £10,812 | £22,056 | £28,673 | £33,118 | £105,260 |
| Net Return | £-13,928 | £-13,796 | £-2,627 | £3,913 | £8,283 | £-18,155 |
| Return From Rental Income (%) | -7% | -7% | -7% | -8% | -8% | -37% |
| 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