Semi Detached
SW15
5 beds
4 baths
Robin Hood Lane, London SW15
Initial Investment
£1,153,048First YearProfit From Rental Income
£-243,925
↘ -21%After 5 Years
Change In Property Value
£413,898
↗ 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 | £48,763 | £48,775 | £48,785 | £48,796 | £48,806 | £243,925 |
| Profit Before Tax | £-48,763 | £-48,775 | £-48,785 | £-48,796 | £-48,806 | £-243,925 |
| Profit After Tax | £-48,763 | £-48,775 | £-48,785 | £-48,796 | £-48,806 | £-243,925 |
| Change In Property Value | £45,000 | £77,250 | £97,335 | £103,175 | £91,138 | £413,898 |
| Net Return | £-3,763 | £28,475 | £48,550 | £54,379 | £42,332 | £169,973 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 0% | 2% | 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