Terraced
SW19
4 beds
2 baths
Effra Road, London SW19
Initial Investment
£928,049First YearProfit From Rental Income
£-250,580
↘ -27%After 5 Years
Change In Property Value
£248,254
↗ 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 | £50,094 | £50,105 | £50,116 | £50,127 | £50,138 | £250,580 |
| Profit Before Tax | £-50,094 | £-50,105 | £-50,116 | £-50,127 | £-50,138 | £-250,580 |
| Profit After Tax | £-50,094 | £-50,105 | £-50,116 | £-50,127 | £-50,138 | £-250,580 |
| Change In Property Value | £25,000 | £25,500 | £52,020 | £67,626 | £78,108 | £248,254 |
| Net Return | £-25,094 | £-24,605 | £1,904 | £17,499 | £27,970 | £-2,326 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| 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