Flat
SW19
1 bed
1 bath
Cavendish Road, London SW19
Initial Investment
£51,880First YearProfit From Rental Income
£-31,471
↘ -61%After 5 Years
Change In Property Value
£21,052
↗ 20%After 5 Years
Return On Investment
-20%
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 | £6,206 | £6,252 | £6,295 | £6,338 | £6,381 | £31,471 |
| Profit Before Tax | £-6,206 | £-6,252 | £-6,295 | £-6,338 | £-6,381 | £-31,471 |
| Profit After Tax | £-6,206 | £-6,252 | £-6,295 | £-6,338 | £-6,381 | £-31,471 |
| Change In Property Value | £2,120 | £2,162 | £4,411 | £5,735 | £6,624 | £21,052 |
| Net Return | £-4,086 | £-4,089 | £-1,883 | £-604 | £243 | £-10,419 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -61% |
| Total Net Return (%) | -8% | -8% | -4% | -1% | 0% | -20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change