Semi Detached SE9 3 beds 1 bath

Highcombe Close, London SE9

London, England · SE9

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£12,074

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£26,952	£27,356	£28,040	£28,741	£29,603	£140,693
Total Expenses	£25,016	£25,068	£25,148	£25,229	£25,325	£125,786
Profit Before Tax	£1,936	£2,288	£2,893	£3,513	£4,278	£14,907
Profit After Tax	£1,568	£1,853	£2,343	£2,845	£3,465	£12,074
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£1,573	£1,859	£13,343	£22,481	£29,594	£68,850
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