Semi Detached
SE28
3 beds
1 bath
Epstein Road, London SE28
Initial Investment
£238,849First YearProfit From Rental Income
£-83,945
↘ -35%After 5 Years
Change In Property Value
£81,427
↗ 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 | £16,767 | £16,778 | £16,789 | £16,800 | £16,811 | £83,945 |
| Profit Before Tax | £-16,767 | £-16,778 | £-16,789 | £-16,800 | £-16,811 | £-83,945 |
| Profit After Tax | £-16,767 | £-16,778 | £-16,789 | £-16,800 | £-16,811 | £-83,945 |
| Change In Property Value | £8,200 | £8,364 | £17,063 | £22,181 | £25,619 | £81,427 |
| Net Return | £-8,567 | £-8,414 | £274 | £5,381 | £8,809 | £-2,517 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -4% | 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