Terraced
SW18
1 bed
1 bath
Lavenham Road, London SW18
Initial Investment
£287,924First YearProfit From Rental Income
£-79,028
↘ -27%After 5 Years
Change In Property Value
£131,068
↗ 28%After 5 Years
Return On Investment
18%
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 | £15,783 | £15,796 | £15,806 | £15,816 | £15,827 | £79,028 |
| Profit Before Tax | £-15,783 | £-15,796 | £-15,806 | £-15,816 | £-15,827 | £-79,028 |
| Profit After Tax | £-15,783 | £-15,796 | £-15,806 | £-15,816 | £-15,827 | £-79,028 |
| Change In Property Value | £14,250 | £24,463 | £30,823 | £32,672 | £28,860 | £131,068 |
| Net Return | £-1,533 | £8,667 | £15,017 | £16,856 | £13,033 | £52,040 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change