Semi Detached
SW16
6 beds
4 baths
Barrow Road, London SW16
Initial Investment
£703,049First YearProfit From Rental Income
£-163,487
↘ -23%After 5 Years
Change In Property Value
£275,932
↗ 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 | £32,675 | £32,688 | £32,698 | £32,708 | £32,719 | £163,487 |
| Profit Before Tax | £-32,675 | £-32,688 | £-32,698 | £-32,708 | £-32,719 | £-163,487 |
| Profit After Tax | £-32,675 | £-32,688 | £-32,698 | £-32,708 | £-32,719 | £-163,487 |
| Change In Property Value | £30,000 | £51,500 | £64,890 | £68,783 | £60,759 | £275,932 |
| Net Return | £-2,675 | £18,813 | £32,192 | £36,075 | £28,040 | £112,445 |
| 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