Terraced
SE2
4 beds
2 baths
Portmeadow Walk, London SE2
London, England · SE2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£6,054
↗ 9%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
43%
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 | £11,436 | £11,608 | £11,898 | £12,195 | £12,561 | £59,697 |
| Total Expenses | £10,372 | £10,401 | £10,441 | £10,481 | £10,528 | £52,223 |
| Profit Before Tax | £1,064 | £1,207 | £1,457 | £1,714 | £2,033 | £7,474 |
| Profit After Tax | £862 | £977 | £1,180 | £1,388 | £1,646 | £6,054 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £864 | £980 | £5,580 | £9,242 | £12,098 | £28,765 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change