Terraced
SE1
3 beds
2 baths
Lagare, 51 Surrey Row, London SE1
London, England · SE1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£6,335
↗ 2%After 5 Years
Change In Property Value
£82,583
↗ 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 | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £35,840 | £35,906 | £36,008 | £36,112 | £36,238 | £180,103 |
| Profit Before Tax | £160 | £634 | £1,446 | £2,278 | £3,304 | £7,822 |
| Profit After Tax | £130 | £514 | £1,171 | £1,845 | £2,676 | £6,335 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £138 | £522 | £17,172 | £30,405 | £40,682 | £88,918 |
| 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