Semi Detached
SM6
3 beds
3 baths
Hackbridge Road, Hackbridge SM6
London, England · SM6
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£25,352
↗ 11%After 5 Years
Change In Property Value
£69,163
↗ 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 | £35,508 | £36,041 | £36,942 | £37,865 | £39,001 | £185,357 |
| Total Expenses | £30,633 | £30,698 | £30,799 | £30,902 | £31,026 | £154,058 |
| Profit Before Tax | £4,875 | £5,343 | £6,143 | £6,963 | £7,975 | £31,299 |
| Profit After Tax | £3,949 | £4,328 | £4,976 | £5,640 | £6,460 | £25,352 |
| Change In Property Value | £7 | £7 | £13,400 | £23,919 | £31,830 | £69,163 |
| Net Return | £3,955 | £4,334 | £18,376 | £29,560 | £38,290 | £94,515 |
| 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