Terraced
SE20
3 beds
1 bath
Elmers End Road, London SE20
Initial Investment
£438,924First YearProfit From Rental Income
£-136,514
↘ -31%After 5 Years
Change In Property Value
£134,057
↗ 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 | £27,281 | £27,292 | £27,303 | £27,314 | £27,324 | £136,514 |
| Profit Before Tax | £-27,281 | £-27,292 | £-27,303 | £-27,314 | £-27,324 | £-136,514 |
| Profit After Tax | £-27,281 | £-27,292 | £-27,303 | £-27,314 | £-27,324 | £-136,514 |
| Change In Property Value | £13,500 | £13,770 | £28,091 | £36,518 | £42,178 | £134,057 |
| Net Return | £-13,781 | £-13,522 | £788 | £9,204 | £14,854 | £-2,457 |
| 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