Detached
SE25
4 beds
2 baths
Werndee Road, London SE25
Initial Investment
£344,549First YearProfit From Rental Income
£10,271
↗ 3%After 5 Years
Change In Property Value
£109,232
↗ 20%After 5 Years
Return On Investment
35%
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 | £26,400 | £26,928 | £27,601 | £28,291 | £28,999 | £138,219 |
| Total Expenses | £24,961 | £25,026 | £25,104 | £25,184 | £25,265 | £125,539 |
| Profit Before Tax | £1,439 | £1,902 | £2,498 | £3,108 | £3,734 | £12,680 |
| Profit After Tax | £1,165 | £1,541 | £2,023 | £2,517 | £3,024 | £10,271 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £12,165 | £12,761 | £24,912 | £32,273 | £37,392 | £119,503 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change