Flat
SW17
1 bed
1 bath
Upper Tooting Road, London SW17
Initial Investment
£172,130First YearProfit From Rental Income
£-61,688
↘ -36%After 5 Years
Change In Property Value
£87,884
↗ 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 | £12,248 | £12,298 | £12,339 | £12,381 | £12,423 | £61,688 |
| Profit Before Tax | £-12,248 | £-12,298 | £-12,339 | £-12,381 | £-12,423 | £-61,688 |
| Profit After Tax | £-12,248 | £-12,298 | £-12,339 | £-12,381 | £-12,423 | £-61,688 |
| Change In Property Value | £9,555 | £16,403 | £20,667 | £21,908 | £19,352 | £87,884 |
| Net Return | £-2,693 | £4,105 | £8,329 | £9,527 | £6,928 | £26,196 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 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