Semi Detached
SE20
3 beds
1 bath
Oak Grove Road, Penge, London SE20
Initial Investment
£269,049First YearProfit From Rental Income
£11,454
↗ 4%After 5 Years
Change In Property Value
£89,371
↗ 20%After 5 Years
Return On Investment
37%
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 | £22,500 | £22,950 | £23,524 | £24,112 | £24,715 | £117,800 |
| Total Expenses | £20,604 | £20,660 | £20,728 | £20,798 | £20,869 | £103,660 |
| Profit Before Tax | £1,896 | £2,290 | £2,795 | £3,314 | £3,846 | £14,141 |
| Profit After Tax | £1,536 | £1,855 | £2,264 | £2,684 | £3,115 | £11,454 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £10,536 | £11,035 | £20,991 | £27,029 | £31,234 | £100,825 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change