Flat
SW17
1 bed
0 baths
Greyhound Parade, London SW17
Initial Investment
£81,100First YearProfit From Rental Income
£-43,374
↘ -53%After 5 Years
Change In Property Value
£32,968
↗ 20%After 5 Years
Return On Investment
-13%
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 | £8,586 | £8,632 | £8,675 | £8,719 | £8,762 | £43,374 |
| Profit Before Tax | £-8,586 | £-8,632 | £-8,675 | £-8,719 | £-8,762 | £-43,374 |
| Profit After Tax | £-8,586 | £-8,632 | £-8,675 | £-8,719 | £-8,762 | £-43,374 |
| Change In Property Value | £3,320 | £3,386 | £6,908 | £8,981 | £10,373 | £32,968 |
| Net Return | £-5,266 | £-5,246 | £-1,767 | £262 | £1,611 | £-10,405 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -53% |
| Total Net Return (%) | -6% | -6% | -2% | 0% | 2% | -13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change