Terraced
SE3
3 beds
2 baths
St. Josephs Vale, London SE3
London, England · SE3
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£35,706
↗ 13%After 5 Years
Change In Property Value
£109,051
↗ 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 | £37,596 | £38,160 | £38,732 | £39,701 | £40,693 | £194,882 |
| Total Expenses | £30,000 | £30,068 | £30,136 | £30,243 | £30,353 | £150,801 |
| Profit Before Tax | £7,596 | £8,091 | £8,596 | £9,457 | £10,340 | £44,082 |
| Profit After Tax | £6,153 | £6,554 | £6,963 | £7,660 | £8,375 | £35,706 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £6,161 | £22,554 | £35,523 | £45,666 | £34,853 | £144,757 |
| 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