Flat
SW19
2 beds
1 bath
Elm Grove, London SW19
Initial Investment
£303,024First YearProfit From Rental Income
£-110,205
↘ -36%After 5 Years
Change In Property Value
£98,309
↗ 20%After 5 Years
Return On Investment
-4%
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 | £21,939 | £21,992 | £22,041 | £22,092 | £22,141 | £110,205 |
| Profit Before Tax | £-21,939 | £-21,992 | £-22,041 | £-22,092 | £-22,141 | £-110,205 |
| Profit After Tax | £-21,939 | £-21,992 | £-22,041 | £-22,092 | £-22,141 | £-110,205 |
| Change In Property Value | £9,900 | £10,098 | £20,600 | £26,780 | £30,931 | £98,309 |
| Net Return | £-12,039 | £-11,894 | £-1,442 | £4,688 | £8,790 | £-11,897 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change