Flat
SW17
1 bed
0 baths
Greyhound Parade, London SW17
Initial Investment
£81,100First YearProfit From Rental Income
£-37,155
↘ -46%After 5 Years
Change In Property Value
£45,805
↗ 28%After 5 Years
Return On Investment
11%
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 | £7,341 | £7,391 | £7,432 | £7,474 | £7,517 | £37,155 |
| Profit Before Tax | £-7,341 | £-7,391 | £-7,432 | £-7,474 | £-7,517 | £-37,155 |
| Profit After Tax | £-7,341 | £-7,391 | £-7,432 | £-7,474 | £-7,517 | £-37,155 |
| Change In Property Value | £4,980 | £8,549 | £10,772 | £11,418 | £10,086 | £45,805 |
| Net Return | £-2,361 | £1,158 | £3,340 | £3,944 | £2,569 | £8,650 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change