Semi Detached
SE12
3 beds
1 bath
Dallinger Road, Lee SE12
Initial Investment
£507,549First YearProfit From Rental Income
£-125,682
↘ -25%After 5 Years
Change In Property Value
£211,088
↗ 28%After 5 Years
Return On Investment
17%
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 | £25,114 | £25,126 | £25,137 | £25,147 | £25,158 | £125,682 |
| Profit Before Tax | £-25,114 | £-25,126 | £-25,137 | £-25,147 | £-25,158 | £-125,682 |
| Profit After Tax | £-25,114 | £-25,126 | £-25,137 | £-25,147 | £-25,158 | £-125,682 |
| Change In Property Value | £22,950 | £39,398 | £49,641 | £52,619 | £46,480 | £211,088 |
| Net Return | £-2,164 | £14,271 | £24,504 | £27,472 | £21,323 | £85,406 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 0% | 3% | 5% | 5% | 4% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change