Terraced
SE6
3 beds
1 bath
Burford Road, London SE6
London, England · SE6
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£32,937
↗ 21%After 5 Years
Change In Property Value
£64,749
↗ 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 | £25,656 | £26,041 | £26,431 | £27,092 | £27,770 | £132,990 |
| Total Expenses | £18,349 | £18,400 | £18,449 | £18,526 | £18,604 | £92,327 |
| Profit Before Tax | £7,307 | £7,641 | £7,982 | £8,567 | £9,166 | £40,663 |
| Profit After Tax | £5,919 | £6,189 | £6,466 | £6,939 | £7,424 | £32,937 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £5,924 | £15,689 | £23,423 | £29,505 | £23,145 | £97,686 |
| 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