Semi Detached
SE2
3 beds
1 bath
Rushdene, Abbey Wood SE2
London, England · SE2
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£14,019
↗ 8%After 5 Years
Change In Property Value
£56,260
↗ 10%After 5 Years
Return On Investment
39%
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 | £27,252 | £27,661 | £28,352 | £29,061 | £29,933 | £142,259 |
| Total Expenses | £24,848 | £24,900 | £24,980 | £25,062 | £25,160 | £124,951 |
| Profit Before Tax | £2,404 | £2,760 | £3,372 | £3,999 | £4,773 | £17,308 |
| Profit After Tax | £1,947 | £2,236 | £2,731 | £3,239 | £3,866 | £14,019 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £1,953 | £2,241 | £13,632 | £22,696 | £29,758 | £70,279 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change