Semi Detached
SE28
4 beds
2 baths
Watersmeet Way SE28
Initial Investment
£299,249First YearProfit From Rental Income
£-99,815
↘ -33%After 5 Years
Change In Property Value
£97,316
↗ 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 | £19,941 | £19,952 | £19,963 | £19,974 | £19,985 | £99,815 |
| Profit Before Tax | £-19,941 | £-19,952 | £-19,963 | £-19,974 | £-19,985 | £-99,815 |
| Profit After Tax | £-19,941 | £-19,952 | £-19,963 | £-19,974 | £-19,985 | £-99,815 |
| Change In Property Value | £9,800 | £9,996 | £20,392 | £26,509 | £30,618 | £97,316 |
| Net Return | £-10,141 | £-9,956 | £429 | £6,535 | £10,634 | £-2,499 |
| 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