Detached
SE12
6 beds
3 baths
Burnt Ash Hill, London SE12
Initial Investment
£1,063,049First YearProfit From Rental Income
£-280,336
↘ -26%After 5 Years
Change In Property Value
£278,045
↗ 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 | £56,045 | £56,057 | £56,067 | £56,078 | £56,089 | £280,336 |
| Profit Before Tax | £-56,045 | £-56,057 | £-56,067 | £-56,078 | £-56,089 | £-280,336 |
| Profit After Tax | £-56,045 | £-56,057 | £-56,067 | £-56,078 | £-56,089 | £-280,336 |
| Change In Property Value | £28,000 | £28,560 | £58,262 | £75,741 | £87,481 | £278,045 |
| Net Return | £-28,045 | £-27,497 | £2,195 | £19,663 | £31,392 | £-2,291 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| 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