Detached
SW18
3 beds
2 baths
SW18
Initial Investment
£743,549First YearProfit From Rental Income
£-209,913
↘ -28%After 5 Years
Change In Property Value
£207,540
↗ 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 | £41,960 | £41,972 | £41,983 | £41,994 | £42,004 | £209,913 |
| Profit Before Tax | £-41,960 | £-41,972 | £-41,983 | £-41,994 | £-42,004 | £-209,913 |
| Profit After Tax | £-41,960 | £-41,972 | £-41,983 | £-41,994 | £-42,004 | £-209,913 |
| Change In Property Value | £20,900 | £21,318 | £43,489 | £56,535 | £65,298 | £207,540 |
| Net Return | £-21,060 | £-20,654 | £1,506 | £14,542 | £23,294 | £-2,372 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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