Terraced
SE1
3 beds
2 baths
Lagare, 51 Surrey Row, London SE1
London, England · SE1
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£7,392
↗ 2%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,500 | £41,107 | £42,135 | £43,189 | £44,484 | £211,415 |
| Total Expenses | £40,258 | £40,330 | £40,443 | £40,560 | £40,700 | £202,290 |
| Profit Before Tax | £243 | £778 | £1,692 | £2,629 | £3,784 | £9,126 |
| Profit After Tax | £196 | £630 | £1,370 | £2,129 | £3,065 | £7,392 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £205 | £639 | £19,371 | £34,260 | £45,822 | £100,297 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change