Terraced
SW15
2 beds
2 baths
Wadham Road, London SW15
Initial Investment
£603,549First YearProfit From Rental Income
£-178,173
↘ -30%After 5 Years
Change In Property Value
£175,764
↗ 20%After 5 Years
Return On Investment
0%
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 | £35,612 | £35,624 | £35,635 | £35,646 | £35,656 | £178,173 |
| Profit Before Tax | £-35,612 | £-35,624 | £-35,635 | £-35,646 | £-35,656 | £-178,173 |
| Profit After Tax | £-35,612 | £-35,624 | £-35,635 | £-35,646 | £-35,656 | £-178,173 |
| Change In Property Value | £17,700 | £18,054 | £36,830 | £47,879 | £55,300 | £175,764 |
| Net Return | £-17,912 | £-17,570 | £1,196 | £12,234 | £19,644 | £-2,409 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change