Flat
SW20
2 beds
1 bath
Dowding House, Central Raynes Park SW20
Initial Investment
£231,299First YearProfit From Rental Income
£-117,468
↘ -51%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
-16%
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 | £23,170 | £23,338 | £23,495 | £23,655 | £23,811 | £117,468 |
| Profit Before Tax | £-23,170 | £-23,338 | £-23,495 | £-23,655 | £-23,811 | £-117,468 |
| Profit After Tax | £-23,170 | £-23,338 | £-23,495 | £-23,655 | £-23,811 | £-117,468 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £-15,170 | £-15,178 | £-6,848 | £-2,015 | £1,184 | £-38,027 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -7% | -7% | -3% | -1% | 1% | -16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change