Terraced
SE25
3 beds
1 bath
Cleaverholme Close, South Norwood SE25
Initial Investment
£295,474First YearProfit From Rental Income
£-98,823
↘ -33%After 5 Years
Change In Property Value
£96,323
↗ 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 | £19,742 | £19,754 | £19,765 | £19,776 | £19,786 | £98,823 |
| Profit Before Tax | £-19,742 | £-19,754 | £-19,765 | £-19,776 | £-19,786 | £-98,823 |
| Profit After Tax | £-19,742 | £-19,754 | £-19,765 | £-19,776 | £-19,786 | £-98,823 |
| Change In Property Value | £9,700 | £9,894 | £20,184 | £26,239 | £30,306 | £96,323 |
| Net Return | £-10,042 | £-9,860 | £419 | £6,463 | £10,520 | £-2,500 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 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