Terraced
SW20
3 beds
1 bath
Bodnant Gardens, London SW20
Initial Investment
£355,874First YearProfit From Rental Income
£-93,507
↘ -26%After 5 Years
Change In Property Value
£155,902
↗ 28%After 5 Years
Return On Investment
18%
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 | £18,679 | £18,691 | £18,702 | £18,712 | £18,723 | £93,507 |
| Profit Before Tax | £-18,679 | £-18,691 | £-18,702 | £-18,712 | £-18,723 | £-93,507 |
| Profit After Tax | £-18,679 | £-18,691 | £-18,702 | £-18,712 | £-18,723 | £-93,507 |
| Change In Property Value | £16,950 | £29,098 | £36,663 | £38,863 | £34,329 | £155,902 |
| Net Return | £-1,729 | £10,406 | £17,961 | £20,151 | £15,606 | £62,395 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 0% | 3% | 5% | 6% | 4% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change