Semi Detached SE9 6 beds 2 baths

Eltham Hill, London SE9

London, England · SE9

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£15,809

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£71,744

↗ 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	£34,056	£34,567	£35,431	£36,317	£37,406	£177,777
Total Expenses	£31,480	£31,542	£31,639	£31,739	£31,859	£158,259
Profit Before Tax	£2,576	£3,025	£3,792	£4,578	£5,548	£19,518
Profit After Tax	£2,087	£2,450	£3,071	£3,708	£4,494	£15,809
Change In Property Value	£7	£7	£13,900	£24,812	£33,018	£71,744
Net Return	£2,094	£2,457	£16,971	£28,520	£37,511	£87,553
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