Terraced
SE2
3 beds
1 bath
Eynsham Drive, London SE2
London, England · SE2
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£17,770
↗ 11%After 5 Years
Change In Property Value
£50,066
↗ 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 | £25,704 | £26,090 | £26,742 | £27,410 | £28,233 | £134,178 |
| Total Expenses | £22,313 | £22,363 | £22,439 | £22,517 | £22,610 | £112,241 |
| Profit Before Tax | £3,391 | £3,727 | £4,303 | £4,894 | £5,623 | £21,938 |
| Profit After Tax | £2,747 | £3,019 | £3,485 | £3,964 | £4,555 | £17,770 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £2,752 | £3,024 | £13,186 | £21,279 | £27,596 | £67,835 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change