Flat
SW17
2 beds
1 bath
Upper Tooting Road, London SW17
Initial Investment
£306,798First YearProfit From Rental Income
£-90,887
↘ -30%After 5 Years
Change In Property Value
£137,966
↗ 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 | £18,087 | £18,137 | £18,178 | £18,220 | £18,263 | £90,887 |
| Profit Before Tax | £-18,087 | £-18,137 | £-18,178 | £-18,220 | £-18,263 | £-90,887 |
| Profit After Tax | £-18,087 | £-18,137 | £-18,178 | £-18,220 | £-18,263 | £-90,887 |
| Change In Property Value | £15,000 | £25,750 | £32,445 | £34,392 | £30,379 | £137,966 |
| Net Return | £-3,087 | £7,612 | £14,266 | £16,171 | £12,116 | £47,079 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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