Terraced
SE3
3 beds
2 baths
Humber Road, London SE3
London, England · SE3
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£57,012
↗ 13%After 5 Years
Change In Property Value
£170,393
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £58,752 | £59,633 | £60,528 | £62,041 | £63,592 | £304,546 |
| Total Expenses | £46,594 | £46,695 | £46,794 | £46,956 | £47,122 | £234,161 |
| Profit Before Tax | £12,158 | £12,939 | £13,734 | £15,085 | £16,470 | £70,385 |
| Profit After Tax | £9,848 | £10,480 | £11,124 | £12,219 | £13,341 | £57,012 |
| Change In Property Value | £13 | £25,000 | £44,625 | £59,384 | £41,371 | £170,393 |
| Net Return | £9,861 | £35,481 | £55,750 | £71,603 | £54,712 | £227,405 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change