Semi Detached SE9 4 beds 2 baths

Thaxted Road, London SE9

London, England · SE9

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£15,544

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£70,712

↗ 10%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,564	£34,067	£34,919	£35,792	£36,866	£175,209
Total Expenses	£31,034	£31,096	£31,192	£31,290	£31,408	£156,019
Profit Before Tax	£2,530	£2,972	£3,728	£4,502	£5,458	£19,190
Profit After Tax	£2,049	£2,407	£3,019	£3,647	£4,421	£15,544
Change In Property Value	£7	£7	£13,700	£24,455	£32,543	£70,712
Net Return	£2,056	£2,414	£16,720	£28,102	£36,964	£86,256
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

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