Terraced
SW19
3 beds
1 bath
Mostyn Road, London SW19
Initial Investment
£401,174First YearProfit From Rental Income
£-103,159
↘ -26%After 5 Years
Change In Property Value
£172,458
↗ 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 | £20,609 | £20,622 | £20,632 | £20,643 | £20,653 | £103,159 |
| Profit Before Tax | £-20,609 | £-20,622 | £-20,632 | £-20,643 | £-20,653 | £-103,159 |
| Profit After Tax | £-20,609 | £-20,622 | £-20,632 | £-20,643 | £-20,653 | £-103,159 |
| Change In Property Value | £18,750 | £32,188 | £40,556 | £42,990 | £37,974 | £172,458 |
| Net Return | £-1,859 | £11,566 | £19,924 | £22,347 | £17,321 | £69,298 |
| 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