Flat
SW16
0 beds
1 bath
Tankerville Road, London SW16
Initial Investment
£73,100First YearProfit From Rental Income
£-34,581
↘ -47%After 5 Years
Change In Property Value
£41,390
↗ 28%After 5 Years
Return On Investment
9%
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 | £6,826 | £6,876 | £6,917 | £6,959 | £7,002 | £34,581 |
| Profit Before Tax | £-6,826 | £-6,876 | £-6,917 | £-6,959 | £-7,002 | £-34,581 |
| Profit After Tax | £-6,826 | £-6,876 | £-6,917 | £-6,959 | £-7,002 | £-34,581 |
| Change In Property Value | £4,500 | £7,725 | £9,734 | £10,318 | £9,114 | £41,390 |
| Net Return | £-2,326 | £849 | £2,816 | £3,358 | £2,112 | £6,809 |
| Return From Rental Income (%) | -9% | -9% | -9% | -10% | -10% | -47% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change