Detached
SW19
2 beds
1 bath
Christchurch Close, Colliers Wood SW19
Initial Investment
£457,799First YearProfit From Rental Income
£-115,225
↘ -25%After 5 Years
Change In Property Value
£193,152
↗ 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 | £23,023 | £23,035 | £23,045 | £23,056 | £23,066 | £115,225 |
| Profit Before Tax | £-23,023 | £-23,035 | £-23,045 | £-23,056 | £-23,066 | £-115,225 |
| Profit After Tax | £-23,023 | £-23,035 | £-23,045 | £-23,056 | £-23,066 | £-115,225 |
| Change In Property Value | £21,000 | £36,050 | £45,423 | £48,148 | £42,531 | £193,152 |
| Net Return | £-2,023 | £13,015 | £22,378 | £25,093 | £19,465 | £77,928 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 0% | 3% | 5% | 5% | 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