Terraced
SE9
3 beds
1 bath
Westmount Road, Eltham SE9
London, England · SE9
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£29,309
↗ 19%After 5 Years
Change In Property Value
£64,749
↗ 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 | £24,696 | £25,066 | £25,442 | £26,078 | £26,730 | £128,014 |
| Total Expenses | £18,253 | £18,302 | £18,350 | £18,424 | £18,500 | £91,829 |
| Profit Before Tax | £6,443 | £6,764 | £7,092 | £7,654 | £8,230 | £36,184 |
| Profit After Tax | £5,219 | £5,479 | £5,745 | £6,200 | £6,667 | £29,309 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £5,224 | £14,979 | £22,702 | £28,766 | £22,387 | £94,059 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 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