Terraced
SE28
3 beds
2 baths
Newmarsh Road, Thamesmead SE28
Initial Investment
£246,399First YearProfit From Rental Income
£-70,180
↘ -28%After 5 Years
Change In Property Value
£115,891
↗ 28%After 5 Years
Return On Investment
19%
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 | £14,014 | £14,026 | £14,036 | £14,047 | £14,057 | £70,180 |
| Profit Before Tax | £-14,014 | £-14,026 | £-14,036 | £-14,047 | £-14,057 | £-70,180 |
| Profit After Tax | £-14,014 | £-14,026 | £-14,036 | £-14,047 | £-14,057 | £-70,180 |
| Change In Property Value | £12,600 | £21,630 | £27,254 | £28,889 | £25,519 | £115,891 |
| Net Return | £-1,414 | £7,604 | £13,218 | £14,842 | £11,461 | £45,712 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change