Detached
SE2
1 bed
1 bath
Woodbrook Road, London SE2
London, England · SE2
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£19,569
↗ 25%After 5 Years
Change In Property Value
£34,760
↗ 14%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,532 | £14,750 | £14,971 | £15,346 | £15,729 | £75,328 |
| Total Expenses | £10,158 | £10,192 | £10,224 | £10,272 | £10,321 | £51,168 |
| Profit Before Tax | £4,374 | £4,558 | £4,747 | £5,073 | £5,408 | £24,160 |
| Profit After Tax | £3,543 | £3,692 | £3,845 | £4,109 | £4,380 | £19,569 |
| Change In Property Value | £3 | £5,100 | £9,104 | £12,114 | £8,440 | £34,760 |
| Net Return | £3,546 | £8,792 | £12,948 | £16,224 | £12,820 | £54,329 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 5% | 11% | 17% | 21% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change