Terraced
SE28
3 beds
2 baths
Newmarsh Road, Thamesmead SE28
Initial Investment
£246,399First YearProfit From Rental Income
£-85,928
↘ -35%After 5 Years
Change In Property Value
£83,413
↗ 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 | £17,164 | £17,175 | £17,186 | £17,197 | £17,207 | £85,928 |
| Profit Before Tax | £-17,164 | £-17,175 | £-17,186 | £-17,197 | £-17,207 | £-85,928 |
| Profit After Tax | £-17,164 | £-17,175 | £-17,186 | £-17,197 | £-17,207 | £-85,928 |
| Change In Property Value | £8,400 | £8,568 | £17,479 | £22,722 | £26,244 | £83,413 |
| Net Return | £-8,764 | £-8,607 | £293 | £5,526 | £9,037 | £-2,515 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -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