Flat
SW20
2 beds
1 bath
Bushey Road, Raynes Park SW20
Initial Investment
£220,349First YearProfit From Rental Income
£-92,353
↘ -42%After 5 Years
Change In Property Value
£76,462
↗ 20%After 5 Years
Return On Investment
-7%
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 | £18,335 | £18,405 | £18,471 | £18,538 | £18,603 | £92,353 |
| Profit Before Tax | £-18,335 | £-18,405 | £-18,471 | £-18,538 | £-18,603 | £-92,353 |
| Profit After Tax | £-18,335 | £-18,405 | £-18,471 | £-18,538 | £-18,603 | £-92,353 |
| Change In Property Value | £7,700 | £7,854 | £16,022 | £20,829 | £24,057 | £76,462 |
| Net Return | £-10,635 | £-10,551 | £-2,449 | £2,291 | £5,454 | £-15,890 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 2% | -7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change