Terraced
SW16
2 beds
1 bath
Northborough Road, London SW16
Initial Investment
£261,499First YearProfit From Rental Income
£-89,896
↘ -34%After 5 Years
Change In Property Value
£87,385
↗ 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 | £17,957 | £17,969 | £17,979 | £17,990 | £18,001 | £89,896 |
| Profit Before Tax | £-17,957 | £-17,969 | £-17,979 | £-17,990 | £-18,001 | £-89,896 |
| Profit After Tax | £-17,957 | £-17,969 | £-17,979 | £-17,990 | £-18,001 | £-89,896 |
| Change In Property Value | £8,800 | £8,976 | £18,311 | £23,804 | £27,494 | £87,385 |
| Net Return | £-9,157 | £-8,993 | £332 | £5,814 | £9,493 | £-2,510 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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