Terraced SM6 3 beds 3 baths

Hackbridge Road, Hackbridge SM6

London, England · SM6

Initial Investment

First Year

£233,482First Year

Profit From Rental Income

After 5 Years

£52,144

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£95,413

↗ 14%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,496	£39,073	£39,660	£40,651	£41,667	£199,547
Total Expenses	£26,870	£26,941	£27,010	£27,119	£27,231	£135,172
Profit Before Tax	£11,626	£12,133	£12,650	£13,532	£14,436	£64,376
Profit After Tax	£9,417	£9,827	£10,246	£10,961	£11,693	£52,144
Change In Property Value	£7	£13,999	£24,988	£33,253	£23,166	£95,413
Net Return	£9,424	£23,827	£35,235	£44,213	£34,859	£147,557
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	63%

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