Terraced
SW16
3 beds
1 bath
Three Bedroom House, Aberfoyle Road, London SW16
Initial Investment
£382,299First YearProfit From Rental Income
£-99,137
↘ -26%After 5 Years
Change In Property Value
£165,559
↗ 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 | £19,805 | £19,818 | £19,828 | £19,838 | £19,849 | £99,137 |
| Profit Before Tax | £-19,805 | £-19,818 | £-19,828 | £-19,838 | £-19,849 | £-99,137 |
| Profit After Tax | £-19,805 | £-19,818 | £-19,828 | £-19,838 | £-19,849 | £-99,137 |
| Change In Property Value | £18,000 | £30,900 | £38,934 | £41,270 | £36,455 | £165,559 |
| Net Return | £-1,805 | £11,083 | £19,106 | £21,432 | £16,606 | £66,422 |
| 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