Detached
SE12
3 beds
1 bath
London SE12
Initial Investment
£515,549First YearProfit From Rental Income
£-156,351
↘ -30%After 5 Years
Change In Property Value
£153,917
↗ 20%After 5 Years
Return On Investment
0%
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 | £31,248 | £31,260 | £31,270 | £31,281 | £31,292 | £156,351 |
| Profit Before Tax | £-31,248 | £-31,260 | £-31,270 | £-31,281 | £-31,292 | £-156,351 |
| Profit After Tax | £-31,248 | £-31,260 | £-31,270 | £-31,281 | £-31,292 | £-156,351 |
| Change In Property Value | £15,500 | £15,810 | £32,252 | £41,928 | £48,427 | £153,917 |
| Net Return | £-15,748 | £-15,450 | £982 | £10,647 | £17,135 | £-2,434 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change