Terraced
SE18
5 beds
5 baths
Marmadon Road, Plumstead SE18
Initial Investment
£404,949First YearProfit From Rental Income
£137,108
↗ 34%After 5 Years
Change In Property Value
£125,120
↗ 20%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £63,000 | £64,260 | £65,866 | £67,513 | £69,201 | £329,841 |
| Total Expenses | £31,795 | £31,933 | £32,104 | £32,280 | £32,459 | £160,571 |
| Profit Before Tax | £31,205 | £32,327 | £33,762 | £35,233 | £36,742 | £169,270 |
| Profit After Tax | £25,276 | £26,185 | £27,348 | £28,539 | £29,761 | £137,108 |
| Change In Property Value | £12,600 | £12,852 | £26,218 | £34,084 | £39,366 | £125,120 |
| Net Return | £37,876 | £39,037 | £53,566 | £62,623 | £69,127 | £262,228 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 9% | 10% | 13% | 15% | 17% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change