Terraced
SW19
2 beds
1 bath
Pitt Crescent, London SW19
Initial Investment
£393,624First YearProfit From Rental Income
£-101,550
↘ -26%After 5 Years
Change In Property Value
£169,698
↗ 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 | £20,288 | £20,300 | £20,310 | £20,321 | £20,331 | £101,550 |
| Profit Before Tax | £-20,288 | £-20,300 | £-20,310 | £-20,321 | £-20,331 | £-101,550 |
| Profit After Tax | £-20,288 | £-20,300 | £-20,310 | £-20,321 | £-20,331 | £-101,550 |
| Change In Property Value | £18,450 | £31,673 | £39,907 | £42,302 | £37,367 | £169,698 |
| Net Return | £-1,838 | £11,372 | £19,597 | £21,981 | £17,035 | £68,148 |
| 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