Flat
SW20
1 bed
1 bath
Kingston Road, Raynes Park SW20
Initial Investment
£231,299First YearProfit From Rental Income
£-95,004
↘ -41%After 5 Years
Change In Property Value
£79,441
↗ 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 | £18,868 | £18,937 | £19,001 | £19,067 | £19,131 | £95,004 |
| Profit Before Tax | £-18,868 | £-18,937 | £-19,001 | £-19,067 | £-19,131 | £-95,004 |
| Profit After Tax | £-18,868 | £-18,937 | £-19,001 | £-19,067 | £-19,131 | £-95,004 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £-10,868 | £-10,777 | £-2,355 | £2,573 | £5,864 | £-15,563 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change