Terraced
SE17
3 beds
2 baths
Wansey Street, Elephant & Castle, London SE17
Initial Investment
£658,049First YearProfit From Rental Income
£-155,444
↘ -24%After 5 Years
Change In Property Value
£262,135
↗ 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 | £31,066 | £31,079 | £31,089 | £31,099 | £31,110 | £155,444 |
| Profit Before Tax | £-31,066 | £-31,079 | £-31,089 | £-31,099 | £-31,110 | £-155,444 |
| Profit After Tax | £-31,066 | £-31,079 | £-31,089 | £-31,099 | £-31,110 | £-155,444 |
| Change In Property Value | £28,500 | £48,925 | £61,646 | £65,344 | £57,721 | £262,135 |
| Net Return | £-2,566 | £17,846 | £30,557 | £34,245 | £26,611 | £106,692 |
| 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