Semi Detached
SE18
4 beds
2 baths
Plumstead Common Road, Plumstead, London SE18
Initial Investment
£457,044First YearProfit From Rental Income
£-115,064
↘ -25%After 5 Years
Change In Property Value
£192,877
↗ 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 | £22,990 | £23,003 | £23,013 | £23,024 | £23,034 | £115,064 |
| Profit Before Tax | £-22,990 | £-23,003 | £-23,013 | £-23,024 | £-23,034 | £-115,064 |
| Profit After Tax | £-22,990 | £-23,003 | £-23,013 | £-23,024 | £-23,034 | £-115,064 |
| Change In Property Value | £20,970 | £35,999 | £45,358 | £48,080 | £42,470 | £192,877 |
| Net Return | £-2,020 | £12,996 | £22,345 | £25,056 | £19,436 | £77,813 |
| 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