Semi Detached
SE18
4 beds
2 baths
Plumstead Common Road, Plumstead, London SE18
Initial Investment
£457,044First YearProfit From Rental Income
£-141,275
↘ -31%After 5 Years
Change In Property Value
£138,824
↗ 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 | £28,233 | £28,244 | £28,255 | £28,266 | £28,277 | £141,275 |
| Profit Before Tax | £-28,233 | £-28,244 | £-28,255 | £-28,266 | £-28,277 | £-141,275 |
| Profit After Tax | £-28,233 | £-28,244 | £-28,255 | £-28,266 | £-28,277 | £-141,275 |
| Change In Property Value | £13,980 | £14,260 | £29,090 | £37,816 | £43,678 | £138,824 |
| Net Return | £-14,253 | £-13,985 | £835 | £9,550 | £15,401 | £-2,451 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change