Terraced
SW12
4 beds
2 baths
Boundaries Road, Balham SW12
Initial Investment
£905,549First YearProfit From Rental Income
£-199,684
↘ -22%After 5 Years
Change In Property Value
£338,017
↗ 28%After 5 Years
Return On Investment
15%
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 | £39,914 | £39,927 | £39,937 | £39,948 | £39,958 | £199,684 |
| Profit Before Tax | £-39,914 | £-39,927 | £-39,937 | £-39,948 | £-39,958 | £-199,684 |
| Profit After Tax | £-39,914 | £-39,927 | £-39,937 | £-39,948 | £-39,958 | £-199,684 |
| Change In Property Value | £36,750 | £63,088 | £79,490 | £84,260 | £74,429 | £338,017 |
| Net Return | £-3,164 | £23,161 | £39,553 | £44,312 | £34,471 | £138,333 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 0% | 3% | 4% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change