Semi Detached
SW16
6 beds
4 baths
Conyers Road, London SW16
Initial Investment
£680,549First YearProfit From Rental Income
£-196,026
↘ -29%After 5 Years
Change In Property Value
£193,638
↗ 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 | £39,183 | £39,195 | £39,205 | £39,216 | £39,227 | £196,026 |
| Profit Before Tax | £-39,183 | £-39,195 | £-39,205 | £-39,216 | £-39,227 | £-196,026 |
| Profit After Tax | £-39,183 | £-39,195 | £-39,205 | £-39,216 | £-39,227 | £-196,026 |
| Change In Property Value | £19,500 | £19,890 | £40,576 | £52,748 | £60,924 | £193,638 |
| Net Return | £-19,683 | £-19,305 | £1,370 | £13,532 | £21,697 | £-2,388 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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