Terraced
SE28
4 beds
1 bath
Austen Close, Thamesmead SE28
Initial Investment
£223,999First YearProfit From Rental Income
£-79,977
↘ -36%After 5 Years
Change In Property Value
£77,455
↗ 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 | £15,973 | £15,985 | £15,995 | £16,006 | £16,017 | £79,977 |
| Profit Before Tax | £-15,973 | £-15,985 | £-15,995 | £-16,006 | £-16,017 | £-79,977 |
| Profit After Tax | £-15,973 | £-15,985 | £-15,995 | £-16,006 | £-16,017 | £-79,977 |
| Change In Property Value | £7,800 | £7,956 | £16,230 | £21,099 | £24,370 | £77,455 |
| Net Return | £-8,173 | £-8,029 | £235 | £5,093 | £8,353 | £-2,522 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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