Semi Detached
SE20
3 beds
2 baths
Oak Grove Road, Anerley SE20
Initial Investment
£382,299First YearProfit From Rental Income
£15,977
↗ 4%After 5 Years
Change In Property Value
£119,162
↗ 20%After 5 Years
Return On Investment
35%
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 | £30,000 | £30,600 | £31,365 | £32,149 | £32,953 | £157,067 |
| Total Expenses | £27,305 | £27,377 | £27,464 | £27,553 | £27,644 | £137,343 |
| Profit Before Tax | £2,695 | £3,224 | £3,901 | £4,596 | £5,309 | £19,724 |
| Profit After Tax | £2,183 | £2,611 | £3,160 | £3,723 | £4,300 | £15,977 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £14,183 | £14,851 | £28,130 | £36,183 | £41,792 | £135,139 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change