Terraced
SE18
3 beds
1 bath
Harlinger Street, London SE18
Initial Investment
£299,249First YearProfit From Rental Income
£-81,441
↘ -27%After 5 Years
Change In Property Value
£135,207
↗ 28%After 5 Years
Return On Investment
18%
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 | £16,266 | £16,278 | £16,289 | £16,299 | £16,310 | £81,441 |
| Profit Before Tax | £-16,266 | £-16,278 | £-16,289 | £-16,299 | £-16,310 | £-81,441 |
| Profit After Tax | £-16,266 | £-16,278 | £-16,289 | £-16,299 | £-16,310 | £-81,441 |
| Change In Property Value | £14,700 | £25,235 | £31,796 | £33,704 | £29,772 | £135,207 |
| Net Return | £-1,566 | £8,957 | £15,508 | £17,405 | £13,462 | £53,766 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 4% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change