Detached
SE4
2 beds
1 bath
St. Norbert Road, London, London SE4
London, England · SE4
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£13,820
↗ 6%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
37%
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 | £34,800 | £35,322 | £36,205 | £37,110 | £38,223 | £181,661 |
| Total Expenses | £32,744 | £32,808 | £32,907 | £33,009 | £33,131 | £164,599 |
| Profit Before Tax | £2,056 | £2,514 | £3,298 | £4,102 | £5,093 | £17,062 |
| Profit After Tax | £1,665 | £2,036 | £2,671 | £3,322 | £4,125 | £13,820 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £1,672 | £2,044 | £17,172 | £29,205 | £38,568 | £88,661 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change