Terraced
SE14
3 beds
3 baths
Lewisham Way, London SE14
Initial Investment
£615,549First YearProfit From Rental Income
£-147,400
↘ -24%After 5 Years
Change In Property Value
£248,339
↗ 28%After 5 Years
Return On Investment
16%
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 | £29,458 | £29,470 | £29,480 | £29,491 | £29,501 | £147,400 |
| Profit Before Tax | £-29,458 | £-29,470 | £-29,480 | £-29,491 | £-29,501 | £-147,400 |
| Profit After Tax | £-29,458 | £-29,470 | £-29,480 | £-29,491 | £-29,501 | £-147,400 |
| Change In Property Value | £27,000 | £46,350 | £58,401 | £61,905 | £54,683 | £248,339 |
| Net Return | £-2,458 | £16,880 | £28,921 | £32,414 | £25,181 | £100,939 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| Total Net Return (%) | 0% | 3% | 5% | 5% | 4% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change