Detached
SE26
6 beds
2 baths
Carlton Terrace, London SE26
Initial Investment
£575,549First YearProfit From Rental Income
£17,027
↗ 3%After 5 Years
Change In Property Value
£168,813
↗ 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 | £40,800 | £41,616 | £42,656 | £43,723 | £44,816 | £213,611 |
| Total Expenses | £38,304 | £38,397 | £38,512 | £38,629 | £38,749 | £192,591 |
| Profit Before Tax | £2,496 | £3,219 | £4,145 | £5,094 | £6,067 | £21,020 |
| Profit After Tax | £2,022 | £2,608 | £3,357 | £4,126 | £4,914 | £17,027 |
| Change In Property Value | £17,000 | £17,340 | £35,374 | £45,986 | £53,113 | £168,813 |
| Net Return | £19,022 | £19,948 | £38,731 | £50,111 | £58,027 | £185,839 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 3% | 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