Terraced
SW18
3 beds
2 baths
Longfield Street, Southfields, London SW18
Initial Investment
£748,049First YearProfit From Rental Income
£-210,905
↘ -28%After 5 Years
Change In Property Value
£208,533
↗ 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 | £42,159 | £42,170 | £42,181 | £42,192 | £42,203 | £210,905 |
| Profit Before Tax | £-42,159 | £-42,170 | £-42,181 | £-42,192 | £-42,203 | £-210,905 |
| Profit After Tax | £-42,159 | £-42,170 | £-42,181 | £-42,192 | £-42,203 | £-210,905 |
| Change In Property Value | £21,000 | £21,420 | £43,697 | £56,806 | £65,611 | £208,533 |
| Net Return | £-21,159 | £-20,750 | £1,516 | £14,614 | £23,408 | £-2,371 |
| 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