Terraced SE9 3 beds 1 bath

Prestbury Square, Mottingham SE9

London, England · SE9

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£10,921

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,939	£19,412	£19,995	£95,027
Total Expenses	£16,207	£16,245	£16,302	£16,361	£16,430	£81,545
Profit Before Tax	£1,997	£2,232	£2,637	£3,052	£3,565	£13,483
Profit After Tax	£1,618	£1,808	£2,136	£2,472	£2,888	£10,921
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£1,621	£1,811	£9,136	£14,967	£19,515	£47,051
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	18%	42%

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