Flat
SW16
2 beds
2 baths
Crown Lane, Streatham SW16
Initial Investment
£169,750First YearProfit From Rental Income
£-72,931
↘ -43%After 5 Years
Change In Property Value
£62,560
↗ 20%After 5 Years
Return On Investment
-6%
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 | £14,498 | £14,544 | £14,587 | £14,630 | £14,673 | £72,931 |
| Profit Before Tax | £-14,498 | £-14,544 | £-14,587 | £-14,630 | £-14,673 | £-72,931 |
| Profit After Tax | £-14,498 | £-14,544 | £-14,587 | £-14,630 | £-14,673 | £-72,931 |
| Change In Property Value | £6,300 | £6,426 | £13,109 | £17,042 | £19,683 | £62,560 |
| Net Return | £-8,198 | £-8,118 | £-1,478 | £2,411 | £5,010 | £-10,371 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change