Flat
SW16
2 beds
2 baths
386 Streatham High Road, London SW16
Initial Investment
£272,824First YearProfit From Rental Income
£-83,647
↘ -31%After 5 Years
Change In Property Value
£125,549
↗ 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 | £16,640 | £16,690 | £16,731 | £16,772 | £16,815 | £83,647 |
| Profit Before Tax | £-16,640 | £-16,690 | £-16,731 | £-16,772 | £-16,815 | £-83,647 |
| Profit After Tax | £-16,640 | £-16,690 | £-16,731 | £-16,772 | £-16,815 | £-83,647 |
| Change In Property Value | £13,650 | £23,433 | £29,525 | £31,296 | £27,645 | £125,549 |
| Net Return | £-2,990 | £6,743 | £12,794 | £14,524 | £10,830 | £41,902 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -1% | 2% | 5% | 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