Terraced
SE18
2 beds
1 bath
Miriam Road, Plumstead, London SE18
Initial Investment
£238,849First YearProfit From Rental Income
£-68,571
↘ -29%After 5 Years
Change In Property Value
£113,132
↗ 28%After 5 Years
Return On Investment
19%
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 | £13,692 | £13,704 | £13,715 | £13,725 | £13,736 | £68,571 |
| Profit Before Tax | £-13,692 | £-13,704 | £-13,715 | £-13,725 | £-13,736 | £-68,571 |
| Profit After Tax | £-13,692 | £-13,704 | £-13,715 | £-13,725 | £-13,736 | £-68,571 |
| Change In Property Value | £12,300 | £21,115 | £26,605 | £28,201 | £24,911 | £113,132 |
| Net Return | £-1,392 | £7,411 | £12,890 | £14,476 | £11,175 | £44,561 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change