Terraced
SE22
5 beds
4 baths
Barry Road, London SE22
Initial Investment
£1,108,049First YearProfit From Rental Income
£-235,881
↘ -21%After 5 Years
Change In Property Value
£400,102
↗ 28%After 5 Years
Return On Investment
15%
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 | £47,154 | £47,166 | £47,177 | £47,187 | £47,198 | £235,881 |
| Profit Before Tax | £-47,154 | £-47,166 | £-47,177 | £-47,187 | £-47,198 | £-235,881 |
| Profit After Tax | £-47,154 | £-47,166 | £-47,177 | £-47,187 | £-47,198 | £-235,881 |
| Change In Property Value | £43,500 | £74,675 | £94,091 | £99,736 | £88,100 | £400,102 |
| Net Return | £-3,654 | £27,509 | £46,914 | £52,549 | £40,902 | £164,220 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 0% | 2% | 4% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change