Terraced
SW15
3 beds
1 bath
Frensham Drive, London SW15
Initial Investment
£242,624First YearProfit From Rental Income
£-69,375
↘ -29%After 5 Years
Change In Property Value
£114,512
↗ 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 | £13,853 | £13,865 | £13,875 | £13,886 | £13,896 | £69,375 |
| Profit Before Tax | £-13,853 | £-13,865 | £-13,875 | £-13,886 | £-13,896 | £-69,375 |
| Profit After Tax | £-13,853 | £-13,865 | £-13,875 | £-13,886 | £-13,896 | £-69,375 |
| Change In Property Value | £12,450 | £21,373 | £26,929 | £28,545 | £25,215 | £114,512 |
| Net Return | £-1,403 | £7,507 | £13,054 | £14,659 | £11,318 | £45,136 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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