Terraced
SE24
6 beds
4 baths
Wingmore Road, Herne Hill SE24
Initial Investment
£838,049First YearProfit From Rental Income
£41,324
↗ 5%After 5 Years
Change In Property Value
£228,394
↗ 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 | £59,796 | £60,992 | £62,517 | £64,080 | £65,682 | £313,066 |
| Total Expenses | £52,106 | £52,237 | £52,400 | £52,567 | £52,738 | £262,049 |
| Profit Before Tax | £7,690 | £8,755 | £10,117 | £11,512 | £12,943 | £51,017 |
| Profit After Tax | £6,229 | £7,092 | £8,194 | £9,325 | £10,484 | £41,324 |
| Change In Property Value | £23,000 | £23,460 | £47,858 | £62,216 | £71,859 | £228,394 |
| Net Return | £29,229 | £30,552 | £56,053 | £71,541 | £82,343 | £269,718 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 3% | 4% | 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