Terraced
SE25
2 beds
1 bath
Adair Close, London SE25
Initial Investment
£495,549First YearProfit From Rental Income
£-151,392
↘ -31%After 5 Years
Change In Property Value
£148,952
↗ 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 | £30,256 | £30,268 | £30,278 | £30,289 | £30,300 | £151,392 |
| Profit Before Tax | £-30,256 | £-30,268 | £-30,278 | £-30,289 | £-30,300 | £-151,392 |
| Profit After Tax | £-30,256 | £-30,268 | £-30,278 | £-30,289 | £-30,300 | £-151,392 |
| Change In Property Value | £15,000 | £15,300 | £31,212 | £40,576 | £46,865 | £148,952 |
| Net Return | £-15,256 | £-14,968 | £934 | £10,286 | £16,565 | £-2,440 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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