Semi Detached
SE9
3 beds
1 bath
The Underwood, Eltham SE9
London, England · SE9
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£29,429
↗ 16%After 5 Years
Change In Property Value
£78,381
↗ 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 | £28,176 | £28,599 | £29,028 | £29,753 | £30,497 | £146,053 |
| Total Expenses | £21,818 | £21,873 | £21,926 | £22,009 | £22,094 | £109,721 |
| Profit Before Tax | £6,358 | £6,726 | £7,101 | £7,744 | £8,403 | £36,332 |
| Profit After Tax | £5,150 | £5,448 | £5,752 | £6,273 | £6,806 | £29,429 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £5,156 | £16,948 | £26,280 | £33,589 | £25,837 | £107,809 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change