Detached
SE12
3 beds
1 bath
London SE12
Initial Investment
£515,549First YearProfit From Rental Income
£-127,290
↘ -25%After 5 Years
Change In Property Value
£213,847
↗ 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 | £25,436 | £25,448 | £25,458 | £25,469 | £25,479 | £127,290 |
| Profit Before Tax | £-25,436 | £-25,448 | £-25,458 | £-25,469 | £-25,479 | £-127,290 |
| Profit After Tax | £-25,436 | £-25,448 | £-25,458 | £-25,469 | £-25,479 | £-127,290 |
| Change In Property Value | £23,250 | £39,913 | £50,290 | £53,307 | £47,088 | £213,847 |
| Net Return | £-2,186 | £14,464 | £24,831 | £27,838 | £21,608 | £86,557 |
| 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