Terraced SE2 3 beds 1 bath

Mottisfont Road, Abbey Wood SE2

London, England · SE2

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£26,579

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£55,889

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,732	£22,058	£22,389	£22,949	£23,522	£112,650
Total Expenses	£15,865	£15,910	£15,953	£16,020	£16,088	£79,836
Profit Before Tax	£5,867	£6,148	£6,435	£6,929	£7,434	£32,814
Profit After Tax	£4,752	£4,980	£5,213	£5,612	£6,022	£26,579
Change In Property Value	£4	£8,200	£14,637	£19,478	£13,570	£55,889
Net Return	£4,756	£13,180	£19,850	£25,090	£19,591	£82,468
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	62%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change