Detached
SE22
2 beds
1 bath
Kempis Way, East Dulwich SE22
Initial Investment
£404,949First YearProfit From Rental Income
£12,072
↗ 3%After 5 Years
Change In Property Value
£125,120
↗ 20%After 5 Years
Return On Investment
34%
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 | £30,240 | £30,845 | £31,616 | £32,406 | £33,216 | £158,324 |
| Total Expenses | £28,519 | £28,591 | £28,679 | £28,769 | £28,861 | £143,419 |
| Profit Before Tax | £1,721 | £2,254 | £2,937 | £3,637 | £4,356 | £14,904 |
| Profit After Tax | £1,394 | £1,825 | £2,379 | £2,946 | £3,528 | £12,072 |
| Change In Property Value | £12,600 | £12,852 | £26,218 | £34,084 | £39,366 | £125,120 |
| Net Return | £13,994 | £14,677 | £28,597 | £37,030 | £42,895 | £137,192 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 4% | 7% | 9% | 11% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change