Terraced
SE2
2 beds
1 bath
Overton Road East, Abbey Wood SE2
London, England · SE2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£18,875
↗ 20%After 5 Years
Change In Property Value
£40,894
↗ 14%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,900 | £16,138 | £16,381 | £16,790 | £17,210 | £82,419 |
| Total Expenses | £11,743 | £11,779 | £11,813 | £11,865 | £11,917 | £59,117 |
| Profit Before Tax | £4,158 | £4,360 | £4,567 | £4,925 | £5,292 | £23,302 |
| Profit After Tax | £3,368 | £3,531 | £3,699 | £3,990 | £4,287 | £18,875 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £3,371 | £9,531 | £14,410 | £18,242 | £14,216 | £59,769 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 20% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change