Terraced
SE25
2 beds
1 bath
Clifton Road, London SE25
Initial Investment
£276,599First YearProfit From Rental Income
£-76,615
↘ -28%After 5 Years
Change In Property Value
£126,929
↗ 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 | £15,301 | £15,313 | £15,323 | £15,334 | £15,344 | £76,615 |
| Profit Before Tax | £-15,301 | £-15,313 | £-15,323 | £-15,334 | £-15,344 | £-76,615 |
| Profit After Tax | £-15,301 | £-15,313 | £-15,323 | £-15,334 | £-15,344 | £-76,615 |
| Change In Property Value | £13,800 | £23,690 | £29,849 | £31,640 | £27,949 | £126,929 |
| Net Return | £-1,501 | £8,377 | £14,526 | £16,307 | £12,605 | £50,314 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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