Terraced
SE2
6 beds
5 baths
Luffield Road, London SE2
London, England · SE2
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£28,576
↗ 10%After 5 Years
Change In Property Value
£85,164
↗ 10%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 | £42,900 | £43,543 | £44,632 | £45,748 | £47,120 | £223,944 |
| Total Expenses | £37,522 | £37,598 | £37,717 | £37,840 | £37,988 | £188,665 |
| Profit Before Tax | £5,378 | £5,946 | £6,915 | £7,908 | £9,133 | £35,279 |
| Profit After Tax | £4,356 | £4,816 | £5,601 | £6,405 | £7,397 | £28,576 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £4,365 | £4,824 | £22,101 | £35,859 | £46,591 | £113,740 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change