Terraced
SE28
3 beds
2 baths
Ridge Close, London SE28
Initial Investment
£325,674First YearProfit From Rental Income
£-106,758
↘ -33%After 5 Years
Change In Property Value
£104,267
↗ 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 | £21,329 | £21,341 | £21,352 | £21,363 | £21,373 | £106,758 |
| Profit Before Tax | £-21,329 | £-21,341 | £-21,352 | £-21,363 | £-21,373 | £-106,758 |
| Profit After Tax | £-21,329 | £-21,341 | £-21,352 | £-21,363 | £-21,373 | £-106,758 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £-10,829 | £-10,631 | £497 | £7,040 | £11,432 | £-2,491 |
| 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