Terraced
SW16
3 beds
1 bath
Eardley Road, London SW16
Initial Investment
£367,199First YearProfit From Rental Income
£-95,920
↘ -26%After 5 Years
Change In Property Value
£160,041
↗ 28%After 5 Years
Return On Investment
17%
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 | £19,162 | £19,174 | £19,184 | £19,195 | £19,205 | £95,920 |
| Profit Before Tax | £-19,162 | £-19,174 | £-19,184 | £-19,195 | £-19,205 | £-95,920 |
| Profit After Tax | £-19,162 | £-19,174 | £-19,184 | £-19,195 | £-19,205 | £-95,920 |
| Change In Property Value | £17,400 | £29,870 | £37,636 | £39,894 | £35,240 | £160,041 |
| Net Return | £-1,762 | £10,696 | £18,452 | £20,700 | £16,035 | £64,121 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 0% | 3% | 5% | 6% | 4% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change