Terraced
SE18
2 beds
1 bath
Riverdale Road, London SE18
Initial Investment
£213,049First YearProfit From Rental Income
£12,055
↗ 6%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
41%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,500 | £19,890 | £20,387 | £20,897 | £21,419 | £102,094 |
| Total Expenses | £17,328 | £17,379 | £17,439 | £17,501 | £17,564 | £87,211 |
| Profit Before Tax | £2,172 | £2,511 | £2,948 | £3,396 | £3,855 | £14,883 |
| Profit After Tax | £1,759 | £2,034 | £2,388 | £2,751 | £3,123 | £12,055 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £9,259 | £9,684 | £17,994 | £23,038 | £26,555 | £86,531 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 5% | 8% | 11% | 12% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change