Terraced
SW17
3 beds
1 bath
Ascot Road, London SW17
Initial Investment
£359,649First YearProfit From Rental Income
£-115,685
↘ -32%After 5 Years
Change In Property Value
£113,204
↗ 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 | £23,115 | £23,126 | £23,137 | £23,148 | £23,159 | £115,685 |
| Profit Before Tax | £-23,115 | £-23,126 | £-23,137 | £-23,148 | £-23,159 | £-115,685 |
| Profit After Tax | £-23,115 | £-23,126 | £-23,137 | £-23,148 | £-23,159 | £-115,685 |
| Change In Property Value | £11,400 | £11,628 | £23,721 | £30,837 | £35,617 | £113,204 |
| Net Return | £-11,715 | £-11,498 | £584 | £7,689 | £12,459 | £-2,481 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change