Detached
SE22
4 beds
2 baths
St. Barnabas Close, London SE22
Initial Investment
£658,049First YearProfit From Rental Income
£19,278
↗ 3%After 5 Years
Change In Property Value
£188,673
↗ 20%After 5 Years
Return On Investment
32%
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 | £45,600 | £46,512 | £47,675 | £48,867 | £50,088 | £238,742 |
| Total Expenses | £42,751 | £42,854 | £42,981 | £43,111 | £43,244 | £214,941 |
| Profit Before Tax | £2,849 | £3,658 | £4,694 | £5,756 | £6,844 | £23,801 |
| Profit After Tax | £2,307 | £2,963 | £3,802 | £4,662 | £5,544 | £19,278 |
| Change In Property Value | £19,000 | £19,380 | £39,535 | £51,396 | £59,362 | £188,673 |
| Net Return | £21,307 | £22,343 | £43,337 | £56,058 | £64,906 | £207,952 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 3% | 7% | 9% | 10% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change