Semi Detached
SE9
4 beds
2 baths
Thaxted Road, London SE9
London, England · SE9
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£36,267
↗ 16%After 5 Years
Change In Property Value
£95,420
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,296 | £34,810 | £35,333 | £36,216 | £37,121 | £177,776 |
| Total Expenses | £26,452 | £26,516 | £26,579 | £26,677 | £26,779 | £133,002 |
| Profit Before Tax | £7,844 | £8,294 | £8,754 | £9,539 | £10,343 | £44,774 |
| Profit After Tax | £6,354 | £6,718 | £7,091 | £7,726 | £8,378 | £36,267 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £6,361 | £20,719 | £32,081 | £40,981 | £31,545 | £131,687 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change