Terraced
SE24
4 beds
1 bath
Mayall Road, London SE24
Initial Investment
£658,049First YearProfit From Rental Income
£33,751
↗ 5%After 5 Years
Change In Property Value
£188,673
↗ 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 | £49,392 | £50,380 | £51,639 | £52,930 | £54,254 | £258,595 |
| Total Expenses | £43,130 | £43,241 | £43,377 | £43,517 | £43,660 | £216,927 |
| Profit Before Tax | £6,262 | £7,139 | £8,262 | £9,413 | £10,593 | £41,668 |
| Profit After Tax | £5,072 | £5,783 | £6,692 | £7,624 | £8,580 | £33,751 |
| Change In Property Value | £19,000 | £19,380 | £39,535 | £51,396 | £59,362 | £188,673 |
| Net Return | £24,072 | £25,163 | £46,227 | £59,020 | £67,943 | £222,425 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 10% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change