Detached
SE21
3 beds
1 bath
Court Lane, Dulwich Village SE21
Initial Investment
£1,063,049First YearProfit From Rental Income
£29,412
↗ 3%After 5 Years
Change In Property Value
£278,045
↗ 20%After 5 Years
Return On Investment
29%
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 | £67,200 | £68,544 | £70,258 | £72,014 | £73,814 | £351,830 |
| Total Expenses | £62,765 | £62,911 | £63,093 | £63,280 | £63,470 | £315,519 |
| Profit Before Tax | £4,435 | £5,633 | £7,165 | £8,734 | £10,344 | £36,311 |
| Profit After Tax | £3,592 | £4,563 | £5,803 | £7,075 | £8,379 | £29,412 |
| Change In Property Value | £28,000 | £28,560 | £58,262 | £75,741 | £87,481 | £278,045 |
| Net Return | £31,592 | £33,123 | £64,066 | £82,816 | £95,860 | £307,457 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 3% | 6% | 8% | 9% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change