Semi Detached 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

£46,839

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£95,413

↗ 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	£37,092	£37,648	£38,213	£39,168	£40,148	£192,270
Total Expenses	£26,730	£26,798	£26,865	£26,971	£27,080	£134,444
Profit Before Tax	£10,362	£10,850	£11,348	£12,197	£13,068	£57,826
Profit After Tax	£8,393	£8,789	£9,192	£9,880	£10,585	£46,839
Change In Property Value	£7	£13,999	£24,988	£33,253	£23,166	£95,413
Net Return	£8,400	£22,788	£34,180	£43,132	£33,751	£142,252
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	18%	14%	61%

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