Terraced
SW16
6 beds
2 baths
Briar Avenue, Streatham SW16
Initial Investment
£788,549First YearProfit From Rental Income
£-219,831
↘ -28%After 5 Years
Change In Property Value
£217,471
↗ 20%After 5 Years
Return On Investment
0%
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 | £43,944 | £43,956 | £43,966 | £43,977 | £43,988 | £219,831 |
| Profit Before Tax | £-43,944 | £-43,956 | £-43,966 | £-43,977 | £-43,988 | £-219,831 |
| Profit After Tax | £-43,944 | £-43,956 | £-43,966 | £-43,977 | £-43,988 | £-219,831 |
| Change In Property Value | £21,900 | £22,338 | £45,570 | £59,240 | £68,423 | £217,471 |
| Net Return | £-22,044 | £-21,618 | £1,603 | £15,263 | £24,435 | £-2,361 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change