Terraced
SW15
5 beds
3 baths
Putney Bridge Road, Putney, London SW15
Initial Investment
£793,049First YearProfit From Rental Income
£-179,575
↘ -23%After 5 Years
Change In Property Value
£303,525
↗ 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 | £35,893 | £35,905 | £35,915 | £35,926 | £35,936 | £179,575 |
| Profit Before Tax | £-35,893 | £-35,905 | £-35,915 | £-35,926 | £-35,936 | £-179,575 |
| Profit After Tax | £-35,893 | £-35,905 | £-35,915 | £-35,926 | £-35,936 | £-179,575 |
| Change In Property Value | £33,000 | £56,650 | £71,379 | £75,662 | £66,835 | £303,525 |
| Net Return | £-2,893 | £20,745 | £35,464 | £39,736 | £30,898 | £123,950 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -23% |
| Total Net Return (%) | 0% | 3% | 4% | 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