Terraced
SE18
2 beds
1 bath
Barth Road, London, Greater London SE18
Initial Investment
£194,799First YearProfit From Rental Income
£-72,042
↘ -37%After 5 Years
Change In Property Value
£69,511
↗ 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 | £14,386 | £14,398 | £14,408 | £14,419 | £14,430 | £72,042 |
| Profit Before Tax | £-14,386 | £-14,398 | £-14,408 | £-14,419 | £-14,430 | £-72,042 |
| Profit After Tax | £-14,386 | £-14,398 | £-14,408 | £-14,419 | £-14,430 | £-72,042 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £-7,386 | £-7,258 | £157 | £4,516 | £7,440 | £-2,531 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | 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