Semi Detached
SE3
4 beds
3 baths
Kidbrooke Park, London SE3
London, England · SE3
View property listing
Initial Investment
£336,250First YearProfit From Rental Income
£33,320
↗ 10%After 5 Years
Change In Property Value
£134,269
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,344 | £43,994 | £44,654 | £45,770 | £46,915 | £224,677 |
| Total Expenses | £36,527 | £36,604 | £36,681 | £36,803 | £36,928 | £183,542 |
| Profit Before Tax | £6,817 | £7,390 | £7,974 | £8,968 | £9,987 | £41,135 |
| Profit After Tax | £5,522 | £5,986 | £6,459 | £7,264 | £8,089 | £33,320 |
| Change In Property Value | £10 | £19,700 | £35,165 | £46,794 | £32,600 | £134,269 |
| Net Return | £5,532 | £25,686 | £41,623 | £54,058 | £40,690 | £167,589 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 12% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change