Terraced
SW16
2 beds
1 bath
Newlands Road, London SW16
Initial Investment
£213,049First YearProfit From Rental Income
£-62,940
↘ -30%After 5 Years
Change In Property Value
£103,475
↗ 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 | £12,566 | £12,578 | £12,588 | £12,599 | £12,609 | £62,940 |
| Profit Before Tax | £-12,566 | £-12,578 | £-12,588 | £-12,599 | £-12,609 | £-62,940 |
| Profit After Tax | £-12,566 | £-12,578 | £-12,588 | £-12,599 | £-12,609 | £-62,940 |
| Change In Property Value | £11,250 | £19,313 | £24,334 | £25,794 | £22,785 | £103,475 |
| Net Return | £-1,316 | £6,734 | £11,745 | £13,195 | £10,175 | £40,534 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -1% | 3% | 6% | 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