Terraced
SE2
2 beds
1 bath
Howarth Road, London SE2
London, England · SE2
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£14,303
↗ 11%After 5 Years
Change In Property Value
£41,291
↗ 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 | £21,204 | £21,522 | £22,060 | £22,612 | £23,290 | £110,688 |
| Total Expenses | £18,490 | £18,534 | £18,598 | £18,664 | £18,743 | £93,030 |
| Profit Before Tax | £2,714 | £2,988 | £3,462 | £3,947 | £4,547 | £17,658 |
| Profit After Tax | £2,198 | £2,421 | £2,804 | £3,197 | £3,683 | £14,303 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £2,202 | £2,425 | £10,804 | £17,478 | £22,686 | £55,595 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change