Terraced
SW16
6 beds
2 baths
Briar Avenue, Streatham SW16
Initial Investment
£788,549First YearProfit From Rental Income
£-178,770
↘ -23%After 5 Years
Change In Property Value
£302,146
↗ 28%After 5 Years
Return On Investment
16%
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 | £35,732 | £35,744 | £35,754 | £35,765 | £35,775 | £178,770 |
| Profit Before Tax | £-35,732 | £-35,744 | £-35,754 | £-35,765 | £-35,775 | £-178,770 |
| Profit After Tax | £-35,732 | £-35,744 | £-35,754 | £-35,765 | £-35,775 | £-178,770 |
| Change In Property Value | £32,850 | £56,393 | £71,055 | £75,318 | £66,531 | £302,146 |
| Net Return | £-2,882 | £20,648 | £35,300 | £39,553 | £30,755 | £123,375 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -23% |
| Total Net Return (%) | 0% | 3% | 4% | 5% | 4% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change