Terraced SE5 4 beds 2 baths

Camberwell Church St, Camberwell SE5

London, England · SE5

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£79,955

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£190,840

↗ 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	£69,996	£71,046	£72,112	£73,914	£75,762	£362,830
Total Expenses	£52,545	£52,662	£52,779	£52,970	£53,165	£264,120
Profit Before Tax	£17,451	£18,384	£19,333	£20,945	£22,597	£98,710
Profit After Tax	£14,136	£14,891	£15,660	£16,965	£18,304	£79,955
Change In Property Value	£14	£28,000	£49,980	£66,510	£46,335	£190,840
Net Return	£14,150	£42,891	£65,640	£83,475	£64,639	£270,795
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	13%	17%	13%	54%

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