Flat
SW16
1 bed
1 bath
1 Cairns Avenue, London SW16
Initial Investment
£156,150First YearProfit From Rental Income
£-68,964
↘ -44%After 5 Years
Change In Property Value
£58,588
↗ 20%After 5 Years
Return On Investment
-7%
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 | £13,704 | £13,750 | £13,793 | £13,837 | £13,880 | £68,964 |
| Profit Before Tax | £-13,704 | £-13,750 | £-13,793 | £-13,837 | £-13,880 | £-68,964 |
| Profit After Tax | £-13,704 | £-13,750 | £-13,793 | £-13,837 | £-13,880 | £-68,964 |
| Change In Property Value | £5,900 | £6,018 | £12,277 | £15,960 | £18,433 | £58,588 |
| Net Return | £-7,804 | £-7,732 | £-1,516 | £2,123 | £4,554 | £-10,376 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change