Terraced
SE25
1 bed
1 bath
Birchanger Road, London SE25
Initial Investment
£80,850First YearProfit From Rental Income
£-29,237
↘ -36%After 5 Years
Change In Property Value
£45,667
↗ 28%After 5 Years
Return On Investment
20%
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 | £5,825 | £5,837 | £5,848 | £5,858 | £5,869 | £29,237 |
| Profit Before Tax | £-5,825 | £-5,837 | £-5,848 | £-5,858 | £-5,869 | £-29,237 |
| Profit After Tax | £-5,825 | £-5,837 | £-5,848 | £-5,858 | £-5,869 | £-29,237 |
| Change In Property Value | £4,965 | £8,523 | £10,739 | £11,384 | £10,056 | £45,667 |
| Net Return | £-860 | £2,686 | £4,892 | £5,525 | £4,187 | £16,430 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change