Detached
SE18
5 beds
2 baths
Tewson Road, London SE18
Initial Investment
£446,474First YearProfit From Rental Income
£13,311
↗ 3%After 5 Years
Change In Property Value
£136,043
↗ 20%After 5 Years
Return On Investment
33%
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 | £32,880 | £33,538 | £34,376 | £35,235 | £36,116 | £172,145 |
| Total Expenses | £30,965 | £31,043 | £31,137 | £31,234 | £31,333 | £155,712 |
| Profit Before Tax | £1,915 | £2,495 | £3,239 | £4,001 | £4,783 | £16,433 |
| Profit After Tax | £1,551 | £2,021 | £2,623 | £3,241 | £3,875 | £13,311 |
| Change In Property Value | £13,700 | £13,974 | £28,507 | £37,059 | £42,803 | £136,043 |
| Net Return | £15,251 | £15,995 | £31,130 | £40,300 | £46,678 | £149,354 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 4% | 7% | 9% | 10% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change