Semi Detached
SW15
3 beds
2 baths
Huntingfield Road, London SW15
Initial Investment
£555,549First YearProfit From Rental Income
£-166,270
↘ -30%After 5 Years
Change In Property Value
£163,848
↗ 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 | £33,232 | £33,243 | £33,254 | £33,265 | £33,276 | £166,270 |
| Profit Before Tax | £-33,232 | £-33,243 | £-33,254 | £-33,265 | £-33,276 | £-166,270 |
| Profit After Tax | £-33,232 | £-33,243 | £-33,254 | £-33,265 | £-33,276 | £-166,270 |
| Change In Property Value | £16,500 | £16,830 | £34,333 | £44,633 | £51,551 | £163,848 |
| Net Return | £-16,732 | £-16,413 | £1,079 | £11,368 | £18,276 | £-2,423 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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