Flat
SW16
0 beds
0 baths
Streatham High Road, London SW16
Initial Investment
£689,549First YearProfit From Rental Income
£-168,911
↘ -24%After 5 Years
Change In Property Value
£271,793
↗ 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 | £33,692 | £33,742 | £33,783 | £33,825 | £33,868 | £168,911 |
| Profit Before Tax | £-33,692 | £-33,742 | £-33,783 | £-33,825 | £-33,868 | £-168,911 |
| Profit After Tax | £-33,692 | £-33,742 | £-33,783 | £-33,825 | £-33,868 | £-168,911 |
| Change In Property Value | £29,550 | £50,728 | £63,917 | £67,752 | £59,847 | £271,793 |
| Net Return | £-4,142 | £16,985 | £30,133 | £33,926 | £25,979 | £102,882 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| Total Net Return (%) | -1% | 2% | 4% | 5% | 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