Terraced
SE28
3 beds
2 baths
Newmarsh Road, Thamesmead SE28
Initial Investment
£246,399First YearProfit From Rental Income
£13,755
↗ 6%After 5 Years
Change In Property Value
£83,413
↗ 20%After 5 Years
Return On Investment
39%
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 | £21,840 | £22,277 | £22,834 | £23,405 | £23,990 | £114,345 |
| Total Expenses | £19,348 | £19,403 | £19,469 | £19,537 | £19,606 | £97,363 |
| Profit Before Tax | £2,493 | £2,874 | £3,365 | £3,867 | £4,383 | £16,982 |
| Profit After Tax | £2,019 | £2,328 | £2,725 | £3,133 | £3,551 | £13,755 |
| Change In Property Value | £8,400 | £8,568 | £17,479 | £22,722 | £26,244 | £83,413 |
| Net Return | £10,419 | £10,896 | £20,204 | £25,855 | £29,795 | £97,169 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change