Terraced
SE10
2 beds
1 bath
Earlswood Street, London SE10
Initial Investment
£416,274First YearProfit From Rental Income
£-130,563
↘ -31%After 5 Years
Change In Property Value
£128,099
↗ 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 | £26,090 | £26,102 | £26,113 | £26,124 | £26,134 | £130,563 |
| Profit Before Tax | £-26,090 | £-26,102 | £-26,113 | £-26,124 | £-26,134 | £-130,563 |
| Profit After Tax | £-26,090 | £-26,102 | £-26,113 | £-26,124 | £-26,134 | £-130,563 |
| Change In Property Value | £12,900 | £13,158 | £26,842 | £34,895 | £40,304 | £128,099 |
| Net Return | £-13,190 | £-12,944 | £730 | £8,771 | £14,169 | £-2,464 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change