Terraced
SE24
6 beds
4 baths
Wingmore Road, Herne Hill SE24
Initial Investment
£838,049First YearProfit From Rental Income
£-187,619
↘ -22%After 5 Years
Change In Property Value
£317,322
↗ 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 | £37,501 | £37,514 | £37,524 | £37,534 | £37,545 | £187,619 |
| Profit Before Tax | £-37,501 | £-37,514 | £-37,524 | £-37,534 | £-37,545 | £-187,619 |
| Profit After Tax | £-37,501 | £-37,514 | £-37,524 | £-37,534 | £-37,545 | £-187,619 |
| Change In Property Value | £34,500 | £59,225 | £74,624 | £79,101 | £69,872 | £317,322 |
| Net Return | £-3,001 | £21,711 | £37,100 | £41,566 | £32,327 | £129,703 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 0% | 3% | 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