Terraced
SW17
3 beds
2 baths
Himley Road, London SW17
Initial Investment
£551,549First YearProfit From Rental Income
£-165,278
↘ -30%After 5 Years
Change In Property Value
£162,855
↗ 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 | £33,034 | £33,045 | £33,056 | £33,067 | £33,077 | £165,278 |
| Profit Before Tax | £-33,034 | £-33,045 | £-33,056 | £-33,067 | £-33,077 | £-165,278 |
| Profit After Tax | £-33,034 | £-33,045 | £-33,056 | £-33,067 | £-33,077 | £-165,278 |
| Change In Property Value | £16,400 | £16,728 | £34,125 | £44,363 | £51,239 | £162,855 |
| Net Return | £-16,634 | £-16,317 | £1,069 | £11,296 | £18,161 | £-2,424 |
| 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