Flat
SW16
1 bed
1 bath
Stirling Close, London SW16
Initial Investment
£125,523First YearProfit From Rental Income
£-50,660
↘ -40%After 5 Years
Change In Property Value
£68,969
↗ 28%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £10,042 | £10,092 | £10,133 | £10,175 | £10,218 | £50,660 |
| Profit Before Tax | £-10,042 | £-10,092 | £-10,133 | £-10,175 | £-10,218 | £-50,660 |
| Profit After Tax | £-10,042 | £-10,092 | £-10,133 | £-10,175 | £-10,218 | £-50,660 |
| Change In Property Value | £7,499 | £12,872 | £16,219 | £17,192 | £15,187 | £68,969 |
| Net Return | £-2,544 | £2,780 | £6,086 | £7,017 | £4,969 | £18,309 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change