Terraced
SE1
4 beds
3 baths
Marcia Road, London SE1
London, England · SE1
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£89,633
↗ 31%After 5 Years
Change In Property Value
£87,744
↗ 10%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £60,000 | £60,900 | £62,422 | £63,983 | £65,903 | £313,208 |
| Total Expenses | £40,224 | £40,325 | £40,488 | £40,655 | £40,858 | £202,550 |
| Profit Before Tax | £19,776 | £20,575 | £21,934 | £23,328 | £25,045 | £110,658 |
| Profit After Tax | £16,019 | £16,666 | £17,767 | £18,896 | £20,286 | £89,633 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £16,027 | £16,674 | £34,767 | £49,241 | £60,668 | £177,377 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 6% | 6% | 12% | 17% | 21% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change