Flat
SW17
2 beds
2 baths
Tooting High Street, London SW17
Initial Investment
£265,274First YearProfit From Rental Income
£-82,039
↘ -31%After 5 Years
Change In Property Value
£122,790
↗ 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 | £16,318 | £16,368 | £16,409 | £16,451 | £16,493 | £82,039 |
| Profit Before Tax | £-16,318 | £-16,368 | £-16,409 | £-16,451 | £-16,493 | £-82,039 |
| Profit After Tax | £-16,318 | £-16,368 | £-16,409 | £-16,451 | £-16,493 | £-82,039 |
| Change In Property Value | £13,350 | £22,918 | £28,876 | £30,609 | £27,038 | £122,790 |
| Net Return | £-2,968 | £6,550 | £12,467 | £14,158 | £10,544 | £40,751 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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