Flat
SW2
4 beds
2 baths
Cricklade Avenue, Streatham Hill, London SW2
London, England · SW2
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£1,287
↗ 0%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
31%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,756 | £43,397 | £44,482 | £45,594 | £46,962 | £223,192 |
| Total Expenses | £43,967 | £44,077 | £44,228 | £44,384 | £44,563 | £221,219 |
| Profit Before Tax | £-1,211 | £-680 | £254 | £1,211 | £2,399 | £1,973 |
| Profit After Tax | £-1,211 | £-680 | £254 | £981 | £1,943 | £1,287 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £-1,201 | £-670 | £19,254 | £34,896 | £47,075 | £99,355 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change