Terraced
SE24
6 beds
4 baths
Wingmore Road, Herne Hill SE24
Initial Investment
£838,049First YearProfit From Rental Income
£-230,742
↘ -28%After 5 Years
Change In Property Value
£228,394
↗ 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 | £46,126 | £46,138 | £46,148 | £46,159 | £46,170 | £230,742 |
| Profit Before Tax | £-46,126 | £-46,138 | £-46,148 | £-46,159 | £-46,170 | £-230,742 |
| Profit After Tax | £-46,126 | £-46,138 | £-46,148 | £-46,159 | £-46,170 | £-230,742 |
| Change In Property Value | £23,000 | £23,460 | £47,858 | £62,216 | £71,859 | £228,394 |
| Net Return | £-23,126 | £-22,678 | £1,710 | £16,056 | £25,689 | £-2,348 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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