Terraced
SW15
4 beds
2 baths
Hotham Road, London SW15
Initial Investment
£1,063,049First YearProfit From Rental Income
£-227,837
↘ -21%After 5 Years
Change In Property Value
£386,305
↗ 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 | £45,545 | £45,558 | £45,568 | £45,578 | £45,589 | £227,837 |
| Profit Before Tax | £-45,545 | £-45,558 | £-45,568 | £-45,578 | £-45,589 | £-227,837 |
| Profit After Tax | £-45,545 | £-45,558 | £-45,568 | £-45,578 | £-45,589 | £-227,837 |
| Change In Property Value | £42,000 | £72,100 | £90,846 | £96,297 | £85,062 | £386,305 |
| Net Return | £-3,545 | £26,543 | £45,278 | £50,719 | £39,473 | £158,468 |
| 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