Flat
SW17
1 bed
1 bath
Flanders Crescent, Tooting SW17
Initial Investment
£149,350First YearProfit From Rental Income
£-66,980
↘ -45%After 5 Years
Change In Property Value
£56,602
↗ 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 | £13,307 | £13,353 | £13,396 | £13,440 | £13,483 | £66,980 |
| Profit Before Tax | £-13,307 | £-13,353 | £-13,396 | £-13,440 | £-13,483 | £-66,980 |
| Profit After Tax | £-13,307 | £-13,353 | £-13,396 | £-13,440 | £-13,483 | £-66,980 |
| Change In Property Value | £5,700 | £5,814 | £11,861 | £15,419 | £17,809 | £56,602 |
| Net Return | £-7,607 | £-7,539 | £-1,536 | £1,979 | £4,326 | £-10,378 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| 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