Terraced
SE15
4 beds
1 bath
Friary Road, London SE15
Initial Investment
£527,549First YearProfit From Rental Income
£-129,704
↘ -25%After 5 Years
Change In Property Value
£217,986
↗ 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 | £25,918 | £25,931 | £25,941 | £25,951 | £25,962 | £129,704 |
| Profit Before Tax | £-25,918 | £-25,931 | £-25,941 | £-25,951 | £-25,962 | £-129,704 |
| Profit After Tax | £-25,918 | £-25,931 | £-25,941 | £-25,951 | £-25,962 | £-129,704 |
| Change In Property Value | £23,700 | £40,685 | £51,263 | £54,339 | £47,999 | £217,986 |
| Net Return | £-2,218 | £14,754 | £25,322 | £28,387 | £22,037 | £88,283 |
| 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