Semi Detached
SE25
4 beds
2 baths
Apsley Road, London SE25
Initial Investment
£363,424First YearProfit From Rental Income
£15,185
↗ 4%After 5 Years
Change In Property Value
£114,197
↗ 20%After 5 Years
Return On Investment
36%
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 | £28,740 | £29,315 | £30,048 | £30,799 | £31,569 | £150,470 |
| Total Expenses | £26,187 | £26,256 | £26,340 | £26,426 | £26,514 | £131,723 |
| Profit Before Tax | £2,553 | £3,059 | £3,708 | £4,373 | £5,055 | £18,747 |
| Profit After Tax | £2,068 | £2,478 | £3,003 | £3,542 | £4,095 | £15,185 |
| Change In Property Value | £11,500 | £11,730 | £23,929 | £31,108 | £35,930 | £114,197 |
| Net Return | £13,568 | £14,208 | £26,932 | £34,650 | £40,024 | £129,382 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 7% | 10% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change