Detached
SW18
3 beds
2 baths
SW18
Initial Investment
£743,549First YearProfit From Rental Income
£-170,727
↘ -23%After 5 Years
Change In Property Value
£288,349
↗ 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 | £34,123 | £34,135 | £34,146 | £34,156 | £34,167 | £170,727 |
| Profit Before Tax | £-34,123 | £-34,135 | £-34,146 | £-34,156 | £-34,167 | £-170,727 |
| Profit After Tax | £-34,123 | £-34,135 | £-34,146 | £-34,156 | £-34,167 | £-170,727 |
| Change In Property Value | £31,350 | £53,818 | £67,810 | £71,879 | £63,493 | £288,349 |
| Net Return | £-2,773 | £19,682 | £33,664 | £37,723 | £29,326 | £117,622 |
| 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