Flat
SW17
1 bed
1 bath
215 Mitcham Road, Tooting SW17
Initial Investment
£53,920First YearProfit From Rental Income
£-25,599
↘ -47%After 5 Years
Change In Property Value
£21,896
↗ 20%After 5 Years
Return On Investment
-7%
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 | £5,088 | £5,105 | £5,120 | £5,136 | £5,151 | £25,599 |
| Profit Before Tax | £-5,088 | £-5,105 | £-5,120 | £-5,136 | £-5,151 | £-25,599 |
| Profit After Tax | £-5,088 | £-5,105 | £-5,120 | £-5,136 | £-5,151 | £-25,599 |
| Change In Property Value | £2,205 | £2,249 | £4,588 | £5,965 | £6,889 | £21,896 |
| Net Return | £-2,883 | £-2,855 | £-532 | £829 | £1,738 | £-3,703 |
| Return From Rental Income (%) | -9% | -9% | -9% | -10% | -10% | -47% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 3% | -7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change