Terraced
SW19
2 beds
1 bath
Nelson Road, London SW19
Initial Investment
£587,549First YearProfit From Rental Income
£-174,205
↘ -30%After 5 Years
Change In Property Value
£171,792
↗ 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 | £34,819 | £34,830 | £34,841 | £34,852 | £34,863 | £174,205 |
| Profit Before Tax | £-34,819 | £-34,830 | £-34,841 | £-34,852 | £-34,863 | £-174,205 |
| Profit After Tax | £-34,819 | £-34,830 | £-34,841 | £-34,852 | £-34,863 | £-174,205 |
| Change In Property Value | £17,300 | £17,646 | £35,998 | £46,797 | £54,051 | £171,792 |
| Net Return | £-17,519 | £-17,184 | £1,157 | £11,945 | £19,188 | £-2,413 |
| 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