Detached
SW15
3 beds
1 bath
Festing Road, London SW15
Initial Investment
£928,049First YearProfit From Rental Income
£-203,706
↘ -22%After 5 Years
Change In Property Value
£344,915
↗ 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 | £40,719 | £40,731 | £40,742 | £40,752 | £40,763 | £203,706 |
| Profit Before Tax | £-40,719 | £-40,731 | £-40,742 | £-40,752 | £-40,763 | £-203,706 |
| Profit After Tax | £-40,719 | £-40,731 | £-40,742 | £-40,752 | £-40,763 | £-203,706 |
| Change In Property Value | £37,500 | £64,375 | £81,113 | £85,979 | £75,948 | £344,915 |
| Net Return | £-3,219 | £23,644 | £40,371 | £45,227 | £35,186 | £141,209 |
| 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