Terraced
SE1
4 beds
3 baths
Marcia Road, London SE1
London, England · SE1
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£31,685
↗ 11%After 5 Years
Change In Property Value
£115,867
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,256 | £38,830 | £39,412 | £40,398 | £41,408 | £198,303 |
| Total Expenses | £31,674 | £31,744 | £31,813 | £31,922 | £32,033 | £159,186 |
| Profit Before Tax | £6,582 | £7,086 | £7,600 | £8,476 | £9,374 | £39,117 |
| Profit After Tax | £5,331 | £5,739 | £6,156 | £6,865 | £7,593 | £31,685 |
| Change In Property Value | £9 | £17,000 | £30,345 | £40,381 | £28,132 | £115,867 |
| Net Return | £5,340 | £22,740 | £36,501 | £47,246 | £35,725 | £147,552 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 12% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change