Terraced
SW15
2 beds
2 baths
Wadham Road, London SW15
Initial Investment
£635,549First YearProfit From Rental Income
£-151,422
↘ -24%After 5 Years
Change In Property Value
£255,237
↗ 28%After 5 Years
Return On Investment
16%
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 | £30,262 | £30,274 | £30,285 | £30,295 | £30,306 | £151,422 |
| Profit Before Tax | £-30,262 | £-30,274 | £-30,285 | £-30,295 | £-30,306 | £-151,422 |
| Profit After Tax | £-30,262 | £-30,274 | £-30,285 | £-30,295 | £-30,306 | £-151,422 |
| Change In Property Value | £27,750 | £47,638 | £60,023 | £63,625 | £56,202 | £255,237 |
| Net Return | £-2,512 | £17,363 | £29,739 | £33,330 | £25,896 | £103,815 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| Total Net Return (%) | 0% | 3% | 5% | 5% | 4% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change