Detached
SE20
4 beds
3 baths
Ashleigh Road, Penge SE20
Initial Investment
£476,674First YearProfit From Rental Income
£14,212
↗ 3%After 5 Years
Change In Property Value
£143,987
↗ 20%After 5 Years
Return On Investment
33%
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 | £34,800 | £35,496 | £36,383 | £37,293 | £38,225 | £182,198 |
| Total Expenses | £32,744 | £32,825 | £32,925 | £33,027 | £33,131 | £164,652 |
| Profit Before Tax | £2,056 | £2,671 | £3,458 | £4,266 | £5,095 | £17,545 |
| Profit After Tax | £1,665 | £2,163 | £2,801 | £3,456 | £4,127 | £14,212 |
| Change In Property Value | £14,500 | £14,790 | £30,172 | £39,223 | £45,303 | £143,987 |
| Net Return | £16,165 | £16,953 | £32,973 | £42,679 | £49,429 | £158,199 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 4% | 7% | 9% | 10% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change