Terraced
SW13
4 beds
2 baths
Treen Avenue, London SW13
Initial Investment
£901,049First YearProfit From Rental Income
£-244,628
↘ -27%After 5 Years
Change In Property Value
£242,296
↗ 20%After 5 Years
Return On Investment
0%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £48,904 | £48,915 | £48,926 | £48,937 | £48,947 | £244,628 |
| Profit Before Tax | £-48,904 | £-48,915 | £-48,926 | £-48,937 | £-48,947 | £-244,628 |
| Profit After Tax | £-48,904 | £-48,915 | £-48,926 | £-48,937 | £-48,947 | £-244,628 |
| Change In Property Value | £24,400 | £24,888 | £50,772 | £66,003 | £76,233 | £242,296 |
| Net Return | £-24,504 | £-24,027 | £1,846 | £17,066 | £27,286 | £-2,332 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 0% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change