Flat
SW2
1 bed
0 baths
Streatham Hill, London SW2
London, England · SW2
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£-4,043
↘ -10%After 5 Years
Change In Property Value
£17,721
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,856 | £5,944 | £6,033 | £6,184 | £6,338 | £30,355 |
| Total Expenses | £6,768 | £6,827 | £6,877 | £6,934 | £6,992 | £34,399 |
| Profit Before Tax | £-912 | £-883 | £-844 | £-750 | £-654 | £-4,043 |
| Profit After Tax | £-912 | £-883 | £-844 | £-750 | £-654 | £-4,043 |
| Change In Property Value | £1 | £2,600 | £4,641 | £6,176 | £4,303 | £17,721 |
| Net Return | £-911 | £1,717 | £3,797 | £5,426 | £3,649 | £13,677 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 9% | 14% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change