Terraced SE6 3 beds 1 bath

Winterstoke Road, London SE6

London, England · SE6

Initial Investment

First Year

£214,250First Year

Profit From Rental Income

After 5 Years

£45,474

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£87,923

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,836	£35,359	£35,889	£36,786	£37,706	£180,575
Total Expenses	£24,736	£24,801	£24,865	£24,965	£25,067	£124,434
Profit Before Tax	£10,100	£10,557	£11,024	£11,821	£12,638	£56,141
Profit After Tax	£8,181	£8,551	£8,930	£9,575	£10,237	£45,474
Change In Property Value	£6	£12,900	£23,027	£30,642	£21,347	£87,923
Net Return	£8,187	£21,452	£31,956	£40,217	£31,584	£133,397
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	62%

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