Terraced
SE18
2 beds
1 bath
Riverdale Road, London SE18
Initial Investment
£213,049First YearProfit From Rental Income
£-77,001
↘ -36%After 5 Years
Change In Property Value
£74,476
↗ 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 | £15,378 | £15,390 | £15,400 | £15,411 | £15,422 | £77,001 |
| Profit Before Tax | £-15,378 | £-15,390 | £-15,400 | £-15,411 | £-15,422 | £-77,001 |
| Profit After Tax | £-15,378 | £-15,390 | £-15,400 | £-15,411 | £-15,422 | £-77,001 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £-7,878 | £-7,740 | £206 | £4,876 | £8,010 | £-2,525 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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