Flat
SW17
3 beds
2 baths
Tooting High Street, London SW17
Initial Investment
£703,049First YearProfit From Rental Income
£-34,493
↘ -5%After 5 Years
Change In Property Value
£198,603
↗ 20%After 5 Years
Return On Investment
23%
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 | £36,996 | £37,736 | £38,679 | £39,646 | £40,637 | £193,695 |
| Total Expenses | £45,375 | £45,495 | £45,632 | £45,772 | £45,914 | £228,188 |
| Profit Before Tax | £-8,379 | £-7,759 | £-6,953 | £-6,126 | £-5,277 | £-34,493 |
| Profit After Tax | £-8,379 | £-7,759 | £-6,953 | £-6,126 | £-5,277 | £-34,493 |
| Change In Property Value | £20,000 | £20,400 | £41,616 | £54,101 | £62,486 | £198,603 |
| Net Return | £11,621 | £12,641 | £34,663 | £47,975 | £57,210 | £164,110 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 2% | 2% | 5% | 7% | 8% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change