Semi Detached
S10
6 beds
2 baths
Clarkegrove Road, Botanical Gardens S10
Initial Investment
£303,024First YearProfit From Rental Income
£-82,245
↘ -27%After 5 Years
Change In Property Value
£136,586
↗ 28%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £16,427 | £16,439 | £16,449 | £16,460 | £16,470 | £82,245 |
| Profit Before Tax | £-16,427 | £-16,439 | £-16,449 | £-16,460 | £-16,470 | £-82,245 |
| Profit After Tax | £-16,427 | £-16,439 | £-16,449 | £-16,460 | £-16,470 | £-82,245 |
| Change In Property Value | £14,850 | £25,493 | £32,121 | £34,048 | £30,076 | £136,586 |
| Net Return | £-1,577 | £9,053 | £15,671 | £17,588 | £13,605 | £54,341 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 4% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change