Terraced
SW18
3 beds
2 baths
Longfield Street, Southfields, London SW18
Initial Investment
£748,049First YearProfit From Rental Income
£-171,531
↘ -23%After 5 Years
Change In Property Value
£289,729
↗ 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 | £34,284 | £34,296 | £34,307 | £34,317 | £34,328 | £171,531 |
| Profit Before Tax | £-34,284 | £-34,296 | £-34,307 | £-34,317 | £-34,328 | £-171,531 |
| Profit After Tax | £-34,284 | £-34,296 | £-34,307 | £-34,317 | £-34,328 | £-171,531 |
| Change In Property Value | £31,500 | £54,075 | £68,135 | £72,223 | £63,797 | £289,729 |
| Net Return | £-2,784 | £19,779 | £33,828 | £37,906 | £29,469 | £118,198 |
| 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