Terraced
SE2
5 beds
2 baths
Mcleod Road, London SE2
London, England · SE2
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£33,785
↗ 11%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
42%
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 | £46,380 | £47,076 | £48,253 | £49,459 | £50,943 | £242,110 |
| Total Expenses | £39,854 | £39,935 | £40,063 | £40,195 | £40,354 | £200,400 |
| Profit Before Tax | £6,526 | £7,141 | £8,189 | £9,264 | £10,589 | £41,710 |
| Profit After Tax | £5,286 | £5,784 | £6,633 | £7,504 | £8,577 | £33,785 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £5,295 | £5,793 | £24,134 | £38,742 | £50,146 | £124,110 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change