Semi Detached SE9 3 beds 1 bath

The Underwood, Eltham SE9

London, England · SE9

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£12,715

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 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	£28,176	£28,599	£29,314	£30,046	£30,948	£147,083
Total Expenses	£26,131	£26,184	£26,267	£26,351	£26,452	£131,385
Profit Before Tax	£2,045	£2,414	£3,047	£3,695	£4,496	£15,698
Profit After Tax	£1,657	£1,955	£2,468	£2,993	£3,642	£12,715
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£1,662	£1,961	£13,968	£23,521	£30,959	£72,072
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