Terraced
SE27
4 beds
1 bath
Woodvale Walk, London, Lambeth SE27
Initial Investment
£321,899First YearProfit From Rental Income
£17,519
↗ 5%After 5 Years
Change In Property Value
£103,274
↗ 20%After 5 Years
Return On Investment
38%
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 | £27,036 | £27,577 | £28,266 | £28,973 | £29,697 | £141,549 |
| Total Expenses | £23,835 | £23,900 | £23,980 | £24,061 | £24,145 | £119,921 |
| Profit Before Tax | £3,201 | £3,677 | £4,286 | £4,911 | £5,553 | £21,628 |
| Profit After Tax | £2,593 | £2,978 | £3,472 | £3,978 | £4,498 | £17,519 |
| Change In Property Value | £10,400 | £10,608 | £21,640 | £28,132 | £32,493 | £103,274 |
| Net Return | £12,993 | £13,586 | £25,112 | £32,111 | £36,990 | £120,792 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change