Terraced
SE2
4 beds
1 bath
Portmeadow Walk, Abbey Wood SE2
London, England · SE2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£15,369
↗ 20%After 5 Years
Change In Property Value
£34,079
↗ 14%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,248 | £13,447 | £13,648 | £13,990 | £14,339 | £68,672 |
| Total Expenses | £9,869 | £9,901 | £9,931 | £9,976 | £10,022 | £49,698 |
| Profit Before Tax | £3,379 | £3,546 | £3,717 | £4,014 | £4,318 | £18,974 |
| Profit After Tax | £2,737 | £2,872 | £3,011 | £3,251 | £3,497 | £15,369 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £2,740 | £7,872 | £11,936 | £15,128 | £11,772 | £49,447 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 16% | 20% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change