Terraced
SE14
5 beds
4 baths
Ventnor Road, London SE14
Initial Investment
£703,049First YearProfit From Rental Income
£-200,986
↘ -29%After 5 Years
Change In Property Value
£198,603
↗ 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 | £40,175 | £40,187 | £40,197 | £40,208 | £40,219 | £200,986 |
| Profit Before Tax | £-40,175 | £-40,187 | £-40,197 | £-40,208 | £-40,219 | £-200,986 |
| Profit After Tax | £-40,175 | £-40,187 | £-40,197 | £-40,208 | £-40,219 | £-200,986 |
| Change In Property Value | £20,000 | £20,400 | £41,616 | £54,101 | £62,486 | £198,603 |
| Net Return | £-20,175 | £-19,787 | £1,419 | £13,893 | £22,268 | £-2,383 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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