Terraced
SW16
5 beds
2 baths
Gleneagle Road, Streatham Common, London SW16
Initial Investment
£575,549First YearProfit From Rental Income
£-82,173
↘ -14%After 5 Years
Change In Property Value
£168,813
↗ 20%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 | £18,900 | £19,278 | £19,760 | £20,254 | £20,760 | £98,952 |
| Total Expenses | £36,114 | £36,163 | £36,222 | £36,282 | £36,344 | £181,125 |
| Profit Before Tax | £-17,214 | £-16,885 | £-16,462 | £-16,028 | £-15,583 | £-82,173 |
| Profit After Tax | £-17,214 | £-16,885 | £-16,462 | £-16,028 | £-15,583 | £-82,173 |
| Change In Property Value | £17,000 | £17,340 | £35,374 | £45,986 | £53,113 | £168,813 |
| Net Return | £-214 | £455 | £18,912 | £29,957 | £37,530 | £86,640 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -14% |
| Total Net Return (%) | 0% | 0% | 3% | 5% | 7% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change