Terraced
SE25
3 beds
1 bath
Cleaverholme Close, South Norwood SE25
Initial Investment
£295,474First YearProfit From Rental Income
£-80,637
↘ -27%After 5 Years
Change In Property Value
£133,827
↗ 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 | £16,105 | £16,117 | £16,128 | £16,138 | £16,149 | £80,637 |
| Profit Before Tax | £-16,105 | £-16,117 | £-16,128 | £-16,138 | £-16,149 | £-80,637 |
| Profit After Tax | £-16,105 | £-16,117 | £-16,128 | £-16,138 | £-16,149 | £-80,637 |
| Change In Property Value | £14,550 | £24,978 | £31,472 | £33,360 | £29,468 | £133,827 |
| Net Return | £-1,555 | £8,860 | £15,344 | £17,222 | £13,319 | £53,190 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change