Terraced
SE6
3 beds
1 bath
Glenfarg Road, London SE6
London, England · SE6
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£38,446
↗ 21%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,700 | £30,145 | £30,598 | £31,363 | £32,147 | £153,953 |
| Total Expenses | £21,166 | £21,223 | £21,279 | £21,366 | £21,455 | £106,489 |
| Profit Before Tax | £8,534 | £8,922 | £9,319 | £9,997 | £10,692 | £47,464 |
| Profit After Tax | £6,912 | £7,227 | £7,548 | £8,097 | £8,660 | £38,446 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £6,918 | £18,227 | £27,184 | £34,226 | £26,864 | £113,418 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change