Terraced
SE15
4 beds
1 bath
Friary Road, London SE15
Initial Investment
£527,549First YearProfit From Rental Income
£-159,327
↘ -30%After 5 Years
Change In Property Value
£156,897
↗ 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 | £31,843 | £31,855 | £31,865 | £31,876 | £31,887 | £159,327 |
| Profit Before Tax | £-31,843 | £-31,855 | £-31,865 | £-31,876 | £-31,887 | £-159,327 |
| Profit After Tax | £-31,843 | £-31,855 | £-31,865 | £-31,876 | £-31,887 | £-159,327 |
| Change In Property Value | £15,800 | £16,116 | £32,877 | £42,740 | £49,364 | £156,897 |
| Net Return | £-16,043 | £-15,739 | £1,011 | £10,863 | £17,477 | £-2,431 |
| 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