Detached
SE9
5 beds
2 baths
Avery Hill Road, London SE9
London, England · SE9
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£38,528
↗ 15%After 5 Years
Change In Property Value
£80,002
↗ 10%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,404 | £44,055 | £45,156 | £46,285 | £47,674 | £226,575 |
| Total Expenses | £35,589 | £35,665 | £35,786 | £35,910 | £36,059 | £179,009 |
| Profit Before Tax | £7,815 | £8,390 | £9,370 | £10,375 | £11,615 | £47,566 |
| Profit After Tax | £6,331 | £6,796 | £7,590 | £8,404 | £9,408 | £38,528 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £6,338 | £6,804 | £23,090 | £36,072 | £46,226 | £118,530 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change