Terraced
SE12
2 beds
1 bath
Le May Avenue, London SE12
Initial Investment
£280,374First YearProfit From Rental Income
£-94,855
↘ -34%After 5 Years
Change In Property Value
£92,350
↗ 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 | £18,949 | £18,960 | £18,971 | £18,982 | £18,993 | £94,855 |
| Profit Before Tax | £-18,949 | £-18,960 | £-18,971 | £-18,982 | £-18,993 | £-94,855 |
| Profit After Tax | £-18,949 | £-18,960 | £-18,971 | £-18,982 | £-18,993 | £-94,855 |
| Change In Property Value | £9,300 | £9,486 | £19,351 | £25,157 | £29,056 | £92,350 |
| Net Return | £-9,649 | £-9,474 | £380 | £6,175 | £10,063 | £-2,505 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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