Semi Detached
S10
6 beds
2 baths
Clarkegrove Road, Botanical Gardens S10
Initial Investment
£303,024First YearProfit From Rental Income
£-100,806
↘ -33%After 5 Years
Change In Property Value
£98,309
↗ 20%After 5 Years
Return On Investment
-1%
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 | £20,139 | £20,151 | £20,161 | £20,172 | £20,183 | £100,806 |
| Profit Before Tax | £-20,139 | £-20,151 | £-20,161 | £-20,172 | £-20,183 | £-100,806 |
| Profit After Tax | £-20,139 | £-20,151 | £-20,161 | £-20,172 | £-20,183 | £-100,806 |
| Change In Property Value | £9,900 | £10,098 | £20,600 | £26,780 | £30,931 | £98,309 |
| Net Return | £-10,239 | £-10,053 | £439 | £6,608 | £10,748 | £-2,498 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change