Detached SE9 5 beds 2 baths

Avery Hill Road, London SE9

London, England · SE9

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£60,911

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£105,643

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,404	£44,055	£44,716	£45,834	£46,980	£224,988
Total Expenses	£29,776	£29,854	£29,930	£30,052	£30,177	£149,789
Profit Before Tax	£13,628	£14,201	£14,786	£15,782	£16,802	£75,199
Profit After Tax	£11,039	£11,503	£11,977	£12,783	£13,610	£60,911
Change In Property Value	£8	£15,500	£27,668	£36,818	£25,650	£105,643
Net Return	£11,046	£27,003	£39,644	£49,601	£39,260	£166,555
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	64%

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