Terraced
SE28
2 beds
1 bath
Nuthatch Gardens, London SE28
Initial Investment
£187,499First YearProfit From Rental Income
£16,534
↗ 9%After 5 Years
Change In Property Value
£67,525
↗ 20%After 5 Years
Return On Investment
45%
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 | £19,200 | £19,584 | £20,074 | £20,575 | £21,090 | £100,523 |
| Total Expenses | £15,910 | £15,959 | £16,019 | £16,080 | £16,142 | £80,111 |
| Profit Before Tax | £3,291 | £3,625 | £4,054 | £4,495 | £4,947 | £20,412 |
| Profit After Tax | £2,665 | £2,936 | £3,284 | £3,641 | £4,007 | £16,534 |
| Change In Property Value | £6,800 | £6,936 | £14,149 | £18,394 | £21,245 | £67,525 |
| Net Return | £9,465 | £9,872 | £17,434 | £22,035 | £25,253 | £84,059 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 13% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change