Semi Detached SE9 3 beds 1 bath

Highcombe Close, London SE9

London, England · SE9

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£28,061

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,952	£27,356	£27,767	£28,461	£29,172	£139,708
Total Expenses	£20,891	£20,944	£20,996	£21,076	£21,157	£105,064
Profit Before Tax	£6,061	£6,412	£6,771	£7,385	£8,015	£34,644
Profit After Tax	£4,909	£5,194	£5,484	£5,982	£6,492	£28,061
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£4,915	£16,194	£25,120	£32,111	£24,695	£103,034
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	57%

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