Terraced
SE13
3 beds
2 baths
Holly Bush Row, Dermody Road, Hither Green, London SE13
Initial Investment
£420,049First YearProfit From Rental Income
£-107,181
↘ -26%After 5 Years
Change In Property Value
£179,356
↗ 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 | £21,414 | £21,426 | £21,437 | £21,447 | £21,458 | £107,181 |
| Profit Before Tax | £-21,414 | £-21,426 | £-21,437 | £-21,447 | £-21,458 | £-107,181 |
| Profit After Tax | £-21,414 | £-21,426 | £-21,437 | £-21,447 | £-21,458 | £-107,181 |
| Change In Property Value | £19,500 | £33,475 | £42,179 | £44,709 | £39,493 | £179,356 |
| Net Return | £-1,914 | £12,049 | £20,742 | £23,262 | £18,036 | £72,175 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 0% | 3% | 5% | 6% | 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