Terraced
SE18
5 beds
5 baths
Marmadon Road, Plumstead SE18
Initial Investment
£404,949First YearProfit From Rental Income
£-103,964
↘ -26%After 5 Years
Change In Property Value
£173,837
↗ 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 | £20,770 | £20,783 | £20,793 | £20,803 | £20,814 | £103,964 |
| Profit Before Tax | £-20,770 | £-20,783 | £-20,793 | £-20,803 | £-20,814 | £-103,964 |
| Profit After Tax | £-20,770 | £-20,783 | £-20,793 | £-20,803 | £-20,814 | £-103,964 |
| Change In Property Value | £18,900 | £32,445 | £40,881 | £43,334 | £38,278 | £173,837 |
| Net Return | £-1,870 | £11,662 | £20,088 | £22,530 | £17,464 | £69,874 |
| 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