Terraced
SW20
3 beds
1 bath
Bodnant Gardens, London SW20
Initial Investment
£355,874First YearProfit From Rental Income
£-114,693
↘ -32%After 5 Years
Change In Property Value
£112,211
↗ 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 | £22,916 | £22,928 | £22,939 | £22,950 | £22,960 | £114,693 |
| Profit Before Tax | £-22,916 | £-22,928 | £-22,939 | £-22,950 | £-22,960 | £-114,693 |
| Profit After Tax | £-22,916 | £-22,928 | £-22,939 | £-22,950 | £-22,960 | £-114,693 |
| Change In Property Value | £11,300 | £11,526 | £23,513 | £30,567 | £35,305 | £112,211 |
| Net Return | £-11,616 | £-11,402 | £574 | £7,617 | £12,345 | £-2,482 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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