Detached
SW19
2 beds
1 bath
Christchurch Close, Colliers Wood SW19
Initial Investment
£457,799First YearProfit From Rental Income
£-141,473
↘ -31%After 5 Years
Change In Property Value
£139,022
↗ 20%After 5 Years
Return On Investment
-1%
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 | £28,273 | £28,284 | £28,295 | £28,306 | £28,316 | £141,473 |
| Profit Before Tax | £-28,273 | £-28,284 | £-28,295 | £-28,306 | £-28,316 | £-141,473 |
| Profit After Tax | £-28,273 | £-28,284 | £-28,295 | £-28,306 | £-28,316 | £-141,473 |
| Change In Property Value | £14,000 | £14,280 | £29,131 | £37,871 | £43,740 | £139,022 |
| Net Return | £-14,273 | £-14,004 | £836 | £9,565 | £15,424 | £-2,451 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change