Terraced
SW16
4 beds
2 baths
Ederline Avenue, London SW16
Initial Investment
£433,073First YearProfit From Rental Income
£-134,977
↘ -31%After 5 Years
Change In Property Value
£132,518
↗ 20%After 5 Years
Return On Investment
-1%
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 | £26,973 | £26,985 | £26,995 | £27,006 | £27,017 | £134,977 |
| Profit Before Tax | £-26,973 | £-26,985 | £-26,995 | £-27,006 | £-27,017 | £-134,977 |
| Profit After Tax | £-26,973 | £-26,985 | £-26,995 | £-27,006 | £-27,017 | £-134,977 |
| Change In Property Value | £13,345 | £13,612 | £27,768 | £36,099 | £41,694 | £132,518 |
| Net Return | £-13,628 | £-13,373 | £773 | £9,092 | £14,677 | £-2,459 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change