Terraced
SE20
2 beds
1 bath
Parkside Close, London SE20
Initial Investment
£306,799First YearProfit From Rental Income
£16,748
↗ 5%After 5 Years
Change In Property Value
£99,302
↗ 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 | £25,992 | £26,512 | £27,175 | £27,854 | £28,550 | £136,083 |
| Total Expenses | £22,937 | £23,000 | £23,077 | £23,156 | £23,236 | £115,407 |
| Profit Before Tax | £3,055 | £3,512 | £4,097 | £4,698 | £5,314 | £20,676 |
| Profit After Tax | £2,475 | £2,844 | £3,319 | £3,805 | £4,304 | £16,748 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £31,243 | £99,302 |
| Net Return | £12,475 | £13,044 | £24,127 | £30,856 | £35,548 | £116,049 |
| 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