Terraced SE4 4 beds 2 baths

Reservoir Road, Telegraph Hill SE4

London, England · SE4

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£48,620

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£126,091

↗ 14%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£45,324	£46,004	£46,694	£47,861	£49,058	£234,941
Total Expenses	£34,794	£34,875	£34,954	£35,081	£35,212	£174,916
Profit Before Tax	£10,530	£11,129	£11,740	£12,780	£13,846	£60,025
Profit After Tax	£8,529	£9,015	£9,509	£10,352	£11,215	£48,620
Change In Property Value	£9	£18,500	£33,023	£43,944	£30,614	£126,091
Net Return	£8,538	£27,515	£42,532	£54,296	£41,830	£174,711
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	17%	13%	56%

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