Semi Detached
SE22
4 beds
2 baths
Crebor Street, East Dulwich, London SE22
Initial Investment
£838,049First YearProfit From Rental Income
£32,530
↗ 4%After 5 Years
Change In Property Value
£228,394
↗ 20%After 5 Years
Return On Investment
31%
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 | £57,492 | £58,642 | £60,108 | £61,611 | £63,151 | £301,003 |
| Total Expenses | £51,875 | £52,002 | £52,159 | £52,321 | £52,485 | £260,842 |
| Profit Before Tax | £5,617 | £6,640 | £7,949 | £9,290 | £10,666 | £40,161 |
| Profit After Tax | £4,549 | £5,378 | £6,438 | £7,525 | £8,639 | £32,530 |
| Change In Property Value | £23,000 | £23,460 | £47,858 | £62,216 | £71,859 | £228,394 |
| Net Return | £27,549 | £28,838 | £54,297 | £69,741 | £80,499 | £260,924 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 3% | 3% | 6% | 8% | 10% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change