Terraced
SW17
4 beds
2 baths
Chasefield Road, London SW17
Initial Investment
£649,049First YearProfit From Rental Income
£-189,083
↘ -29%After 5 Years
Change In Property Value
£186,687
↗ 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 | £37,795 | £37,806 | £37,817 | £37,828 | £37,838 | £189,083 |
| Profit Before Tax | £-37,795 | £-37,806 | £-37,817 | £-37,828 | £-37,838 | £-189,083 |
| Profit After Tax | £-37,795 | £-37,806 | £-37,817 | £-37,828 | £-37,838 | £-189,083 |
| Change In Property Value | £18,800 | £19,176 | £39,119 | £50,855 | £58,737 | £186,687 |
| Net Return | £-18,995 | £-18,630 | £1,302 | £13,027 | £20,899 | £-2,396 |
| 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