Semi Detached
SM6
3 beds
1 bath
Bexley Road, London, Greater London SM6
London, England · SM6
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£24,547
↗ 11%After 5 Years
Change In Property Value
£67,099
↗ 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 | £34,452 | £34,969 | £35,843 | £36,739 | £37,841 | £179,844 |
| Total Expenses | £29,734 | £29,797 | £29,895 | £29,996 | £30,117 | £149,539 |
| Profit Before Tax | £4,718 | £5,172 | £5,948 | £6,743 | £7,725 | £30,305 |
| Profit After Tax | £3,822 | £4,189 | £4,818 | £5,462 | £6,257 | £24,547 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £3,828 | £4,196 | £17,818 | £28,667 | £37,137 | £91,646 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change