Semi Detached SE5 3 beds 2 baths

Acland Crescent, London SE5

London, England · SE5

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£59,385

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£177,208

↗ 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	£61,104	£62,021	£62,951	£64,525	£66,138	£316,738
Total Expenses	£48,438	£48,542	£48,645	£48,813	£48,985	£243,424
Profit Before Tax	£12,666	£13,479	£14,306	£15,711	£17,153	£73,314
Profit After Tax	£10,260	£10,918	£11,587	£12,726	£13,894	£59,385
Change In Property Value	£13	£26,000	£46,410	£61,759	£43,025	£177,208
Net Return	£10,273	£36,918	£57,998	£74,485	£56,919	£236,593
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	16%	12%	51%

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