Terraced
SW15
3 beds
1 bath
Arabella Drive, London SW15
Initial Investment
£363,424First YearProfit From Rental Income
£-95,115
↘ -26%After 5 Years
Change In Property Value
£158,661
↗ 28%After 5 Years
Return On Investment
17%
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 | £19,001 | £19,013 | £19,023 | £19,034 | £19,044 | £95,115 |
| Profit Before Tax | £-19,001 | £-19,013 | £-19,023 | £-19,034 | £-19,044 | £-95,115 |
| Profit After Tax | £-19,001 | £-19,013 | £-19,023 | £-19,034 | £-19,044 | £-95,115 |
| Change In Property Value | £17,250 | £29,613 | £37,312 | £39,550 | £34,936 | £158,661 |
| Net Return | £-1,751 | £10,599 | £18,288 | £20,517 | £15,892 | £63,545 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 0% | 3% | 5% | 6% | 4% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change