Terraced
SE18
4 beds
1 bath
Moordown, Shooters Hill SE18
Initial Investment
£287,924First YearProfit From Rental Income
£15,818
↗ 5%After 5 Years
Change In Property Value
£94,337
↗ 20%After 5 Years
Return On Investment
38%
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 | £24,696 | £25,190 | £25,820 | £26,465 | £27,127 | £129,298 |
| Total Expenses | £21,815 | £21,876 | £21,950 | £22,025 | £22,102 | £109,769 |
| Profit Before Tax | £2,881 | £3,314 | £3,870 | £4,440 | £5,025 | £19,529 |
| Profit After Tax | £2,333 | £2,684 | £3,135 | £3,596 | £4,070 | £15,818 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £11,833 | £12,374 | £22,902 | £29,294 | £33,751 | £110,155 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change