Terraced
SE7
5 beds
2 baths
Elliscombe Road, Charlton SE7
London, England · SE7
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£44,064
↗ 20%After 5 Years
Change In Property Value
£89,967
↗ 14%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,980 | £35,505 | £36,037 | £36,938 | £37,862 | £181,322 |
| Total Expenses | £25,234 | £25,298 | £25,362 | £25,463 | £25,566 | £126,922 |
| Profit Before Tax | £9,747 | £10,206 | £10,675 | £11,476 | £12,296 | £54,400 |
| Profit After Tax | £7,895 | £8,267 | £8,647 | £9,295 | £9,960 | £44,064 |
| Change In Property Value | £7 | £13,200 | £23,562 | £31,355 | £21,844 | £89,967 |
| Net Return | £7,901 | £21,467 | £32,209 | £40,650 | £31,804 | £134,031 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 14% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change