Terraced
SW17
4 beds
2 baths
Chasefield Road, London SW17
Initial Investment
£649,049First YearProfit From Rental Income
£-153,835
↘ -24%After 5 Years
Change In Property Value
£259,376
↗ 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 | £30,745 | £30,757 | £30,767 | £30,778 | £30,788 | £153,835 |
| Profit Before Tax | £-30,745 | £-30,757 | £-30,767 | £-30,778 | £-30,788 | £-153,835 |
| Profit After Tax | £-30,745 | £-30,757 | £-30,767 | £-30,778 | £-30,788 | £-153,835 |
| Change In Property Value | £28,200 | £48,410 | £60,997 | £64,656 | £57,113 | £259,376 |
| Net Return | £-2,545 | £17,653 | £30,229 | £33,879 | £26,325 | £105,541 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| 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