Terraced SE6 3 beds 1 bath

King Alfred Avenue, London SE6

London, England · SE6

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£31,071

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 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	£24,300	£24,665	£25,034	£25,660	£26,302	£125,961
Total Expenses	£17,409	£17,458	£17,505	£17,578	£17,653	£87,602
Profit Before Tax	£6,891	£7,207	£7,530	£8,082	£8,649	£38,359
Profit After Tax	£5,582	£5,838	£6,099	£6,547	£7,006	£31,071
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£5,586	£14,838	£22,164	£27,925	£21,899	£92,412
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	63%

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