Terraced SE5 4 beds 2 baths

Ivanhoe Road, London SE5

London, England · SE5

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£52,112

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£126,091

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£46,248	£46,942	£47,646	£48,837	£50,058	£239,730
Total Expenses	£34,887	£34,969	£35,049	£35,179	£35,312	£175,395
Profit Before Tax	£11,361	£11,973	£12,597	£13,658	£14,746	£64,336
Profit After Tax	£9,203	£9,698	£10,203	£11,063	£11,945	£52,112
Change In Property Value	£9	£18,500	£33,023	£43,944	£30,614	£126,091
Net Return	£9,212	£28,198	£43,226	£55,007	£42,559	£178,202
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	57%

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