Terraced
SE3
2 beds
1 bath
Couthurst Road, Blackheath SE3
London, England · SE3
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£26,983
↗ 13%After 5 Years
Change In Property Value
£83,833
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,908 | £29,342 | £29,782 | £30,526 | £31,289 | £149,847 |
| Total Expenses | £23,178 | £23,234 | £23,289 | £23,373 | £23,460 | £116,535 |
| Profit Before Tax | £5,730 | £6,107 | £6,493 | £7,153 | £7,829 | £33,312 |
| Profit After Tax | £4,641 | £4,947 | £5,259 | £5,794 | £6,341 | £26,983 |
| Change In Property Value | £6 | £12,300 | £21,956 | £29,217 | £20,354 | £83,833 |
| Net Return | £4,647 | £17,247 | £27,215 | £35,011 | £26,696 | £110,816 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change