Flat
SW16
1 bed
1 bath
Stirling Close, London SW16
Initial Investment
£125,523First YearProfit From Rental Income
£-60,027
↘ -48%After 5 Years
Change In Property Value
£49,641
↗ 20%After 5 Years
Return On Investment
-8%
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 | £11,917 | £11,963 | £12,006 | £12,050 | £12,092 | £60,027 |
| Profit Before Tax | £-11,917 | £-11,963 | £-12,006 | £-12,050 | £-12,092 | £-60,027 |
| Profit After Tax | £-11,917 | £-11,963 | £-12,006 | £-12,050 | £-12,092 | £-60,027 |
| Change In Property Value | £4,999 | £5,099 | £10,402 | £13,522 | £15,618 | £49,641 |
| Net Return | £-6,918 | £-6,864 | £-1,604 | £1,473 | £3,526 | £-10,386 |
| Return From Rental Income (%) | -9% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -6% | -5% | -1% | 1% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change