Terraced
SE24
4 beds
1 bath
Mayall Road, London SE24
Initial Investment
£658,049First YearProfit From Rental Income
£-191,067
↘ -29%After 5 Years
Change In Property Value
£188,673
↗ 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 | £38,191 | £38,203 | £38,213 | £38,224 | £38,235 | £191,067 |
| Profit Before Tax | £-38,191 | £-38,203 | £-38,213 | £-38,224 | £-38,235 | £-191,067 |
| Profit After Tax | £-38,191 | £-38,203 | £-38,213 | £-38,224 | £-38,235 | £-191,067 |
| Change In Property Value | £19,000 | £19,380 | £39,535 | £51,396 | £59,362 | £188,673 |
| Net Return | £-19,191 | £-18,823 | £1,322 | £13,171 | £21,127 | £-2,394 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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