Detached
SE22
5 beds
2 baths
Barry Road, East Dulwich SE22
Initial Investment
£928,049First YearProfit From Rental Income
£26,034
↗ 3%After 5 Years
Change In Property Value
£248,254
↗ 20%After 5 Years
Return On Investment
30%
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 | £60,000 | £61,200 | £62,730 | £64,298 | £65,906 | £314,134 |
| Total Expenses | £56,094 | £56,225 | £56,389 | £56,557 | £56,728 | £281,993 |
| Profit Before Tax | £3,906 | £4,975 | £6,341 | £7,741 | £9,178 | £32,141 |
| Profit After Tax | £3,164 | £4,030 | £5,136 | £6,271 | £7,434 | £26,034 |
| Change In Property Value | £25,000 | £25,500 | £52,020 | £67,626 | £78,108 | £248,254 |
| Net Return | £28,164 | £29,530 | £57,156 | £73,897 | £85,542 | £274,288 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 3% | 6% | 8% | 9% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change