Terraced
SE28
3 beds
2 baths
Ridge Close, London SE28
Initial Investment
£344,549First YearProfit From Rental Income
£-91,094
↘ -26%After 5 Years
Change In Property Value
£151,763
↗ 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 | £18,196 | £18,209 | £18,219 | £18,229 | £18,240 | £91,094 |
| Profit Before Tax | £-18,196 | £-18,209 | £-18,219 | £-18,229 | £-18,240 | £-91,094 |
| Profit After Tax | £-18,196 | £-18,209 | £-18,219 | £-18,229 | £-18,240 | £-91,094 |
| Change In Property Value | £16,500 | £28,325 | £35,690 | £37,831 | £33,417 | £151,763 |
| Net Return | £-1,696 | £10,116 | £17,471 | £19,601 | £15,177 | £60,669 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 0% | 3% | 5% | 6% | 4% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change