Detached
SE22
4 beds
2 baths
Rodwell Road, London SE22
Initial Investment
£1,040,549First YearProfit From Rental Income
£28,849
↗ 3%After 5 Years
Change In Property Value
£273,079
↗ 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 | £66,000 | £67,320 | £69,003 | £70,728 | £72,496 | £345,547 |
| Total Expenses | £61,653 | £61,797 | £61,976 | £62,159 | £62,347 | £309,931 |
| Profit Before Tax | £4,347 | £5,523 | £7,027 | £8,569 | £10,150 | £35,616 |
| Profit After Tax | £3,521 | £4,474 | £5,692 | £6,941 | £8,221 | £28,849 |
| Change In Property Value | £27,500 | £28,050 | £57,222 | £74,389 | £85,919 | £273,079 |
| Net Return | £31,021 | £32,524 | £62,914 | £81,329 | £94,140 | £301,929 |
| 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