Semi Detached
SW19
3 beds
1 bath
Kenley Road, London SW19
Initial Investment
£438,924First YearProfit From Rental Income
£-111,203
↘ -25%After 5 Years
Change In Property Value
£186,254
↗ 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 | £22,218 | £22,231 | £22,241 | £22,251 | £22,262 | £111,203 |
| Profit Before Tax | £-22,218 | £-22,231 | £-22,241 | £-22,251 | £-22,262 | £-111,203 |
| Profit After Tax | £-22,218 | £-22,231 | £-22,241 | £-22,251 | £-22,262 | £-111,203 |
| Change In Property Value | £20,250 | £34,763 | £43,801 | £46,429 | £41,012 | £186,254 |
| Net Return | £-1,968 | £12,532 | £21,560 | £24,177 | £18,750 | £75,051 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| 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