Detached
SE22
2 beds
1 bath
Burrow Road, London, London SE22
Initial Investment
£401,174First YearProfit From Rental Income
£11,960
↗ 3%After 5 Years
Change In Property Value
£124,127
↗ 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 | £30,000 | £30,600 | £31,365 | £32,149 | £32,953 | £157,067 |
| Total Expenses | £28,297 | £28,368 | £28,456 | £28,545 | £28,636 | £142,302 |
| Profit Before Tax | £1,703 | £2,232 | £2,909 | £3,604 | £4,317 | £14,765 |
| Profit After Tax | £1,380 | £1,808 | £2,357 | £2,919 | £3,497 | £11,960 |
| Change In Property Value | £12,500 | £12,750 | £26,010 | £33,813 | £39,054 | £124,127 |
| Net Return | £13,880 | £14,558 | £28,367 | £36,732 | £42,551 | £136,087 |
| 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