Semi Detached
SW16
6 beds
4 baths
Conyers Road, London SW16
Initial Investment
£680,549First YearProfit From Rental Income
£-159,465
↘ -23%After 5 Years
Change In Property Value
£269,034
↗ 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 | £31,871 | £31,883 | £31,893 | £31,904 | £31,914 | £159,465 |
| Profit Before Tax | £-31,871 | £-31,883 | £-31,893 | £-31,904 | £-31,914 | £-159,465 |
| Profit After Tax | £-31,871 | £-31,883 | £-31,893 | £-31,904 | £-31,914 | £-159,465 |
| Change In Property Value | £29,250 | £50,213 | £63,268 | £67,064 | £59,240 | £269,034 |
| Net Return | £-2,621 | £18,329 | £31,374 | £35,160 | £27,325 | £109,568 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -23% |
| Total Net Return (%) | 0% | 3% | 5% | 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