Semi Detached
SE22
5 beds
0 baths
Crystal Palace Road, London SE22
Initial Investment
£667,049First YearProfit From Rental Income
£-157,052
↘ -24%After 5 Years
Change In Property Value
£264,895
↗ 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 | £31,388 | £31,401 | £31,411 | £31,421 | £31,432 | £157,052 |
| Profit Before Tax | £-31,388 | £-31,401 | £-31,411 | £-31,421 | £-31,432 | £-157,052 |
| Profit After Tax | £-31,388 | £-31,401 | £-31,411 | £-31,421 | £-31,432 | £-157,052 |
| Change In Property Value | £28,800 | £49,440 | £62,294 | £66,032 | £58,328 | £264,895 |
| Net Return | £-2,588 | £18,040 | £30,884 | £34,611 | £26,896 | £107,842 |
| 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