Terraced
SE27
4 beds
1 bath
Woodvale Walk, London, Lambeth SE27
Initial Investment
£363,424First YearProfit From Rental Income
£-116,676
↘ -32%After 5 Years
Change In Property Value
£114,197
↗ 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 | £23,313 | £23,325 | £23,335 | £23,346 | £23,357 | £116,676 |
| Profit Before Tax | £-23,313 | £-23,325 | £-23,335 | £-23,346 | £-23,357 | £-116,676 |
| Profit After Tax | £-23,313 | £-23,325 | £-23,335 | £-23,346 | £-23,357 | £-116,676 |
| Change In Property Value | £11,500 | £11,730 | £23,929 | £31,108 | £35,930 | £114,197 |
| Net Return | £-11,813 | £-11,595 | £594 | £7,762 | £12,573 | £-2,480 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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