Terraced
SE25
3 beds
1 bath
Howard Road, South Norwood SE25
Initial Investment
£284,149First YearProfit From Rental Income
£-78,224
↘ -28%After 5 Years
Change In Property Value
£129,688
↗ 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 | £15,622 | £15,635 | £15,645 | £15,655 | £15,666 | £78,224 |
| Profit Before Tax | £-15,622 | £-15,635 | £-15,645 | £-15,655 | £-15,666 | £-78,224 |
| Profit After Tax | £-15,622 | £-15,635 | £-15,645 | £-15,655 | £-15,666 | £-78,224 |
| Change In Property Value | £14,100 | £24,205 | £30,498 | £32,328 | £28,557 | £129,688 |
| Net Return | £-1,522 | £8,570 | £14,853 | £16,673 | £12,890 | £51,464 |
| Return From Rental Income (%) | -5% | -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