Flat
SW2
1 bed
1 bath
Challice Way, Streatham SW2
London, England · SW2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-10,541
↘ -11%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
22%
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 | £13,500 | £13,703 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £16,021 | £16,104 | £16,198 | £16,294 | £16,396 | £81,013 |
| Profit Before Tax | £-2,521 | £-2,402 | £-2,153 | £-1,898 | £-1,568 | £-10,541 |
| Profit After Tax | £-2,521 | £-2,402 | £-2,153 | £-1,898 | £-1,568 | £-10,541 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-2,518 | £-2,399 | £3,847 | £8,812 | £12,684 | £20,427 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change