Flat
SW16
1 bed
1 bath
42 (Flat 2) Riggindale Road, Streatham Park, London SW16
Initial Investment
£194,069First YearProfit From Rental Income
£-79,676
↘ -41%After 5 Years
Change In Property Value
£69,313
↗ 20%After 5 Years
Return On Investment
-5%
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 | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £15,847 | £15,893 | £15,936 | £15,979 | £16,022 | £79,676 |
| Profit Before Tax | £-15,847 | £-15,893 | £-15,936 | £-15,979 | £-16,022 | £-79,676 |
| Profit After Tax | £-15,847 | £-15,893 | £-15,936 | £-15,979 | £-16,022 | £-79,676 |
| Change In Property Value | £6,980 | £7,120 | £14,524 | £18,881 | £21,808 | £69,313 |
| Net Return | £-8,867 | £-8,773 | £-1,412 | £2,902 | £5,786 | £-10,364 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change