Terraced
SE25
1 bed
1 bath
Ardent Close, South Norwood SE25
Initial Investment
£135,750First YearProfit From Rental Income
£7,883
↗ 6%After 5 Years
Change In Property Value
£52,630
↗ 20%After 5 Years
Return On Investment
45%
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 | £13,776 | £14,052 | £14,403 | £14,763 | £15,132 | £72,125 |
| Total Expenses | £12,391 | £12,431 | £12,476 | £12,523 | £12,571 | £62,393 |
| Profit Before Tax | £1,385 | £1,621 | £1,926 | £2,240 | £2,561 | £9,732 |
| Profit After Tax | £1,121 | £1,313 | £1,560 | £1,814 | £2,074 | £7,883 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £16,559 | £52,630 |
| Net Return | £6,421 | £6,719 | £12,589 | £16,151 | £18,633 | £60,513 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 14% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change