Detached
SE4
3 beds
1 bath
Pincott Place, London SE4
London, England · SE4
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£8,837
↗ 5%After 5 Years
Change In Property Value
£51,609
↗ 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 | £23,988 | £24,348 | £24,957 | £25,580 | £26,348 | £125,221 |
| Total Expenses | £22,734 | £22,782 | £22,853 | £22,927 | £23,014 | £114,310 |
| Profit Before Tax | £1,254 | £1,566 | £2,103 | £2,654 | £3,334 | £10,910 |
| Profit After Tax | £1,015 | £1,268 | £1,704 | £2,149 | £2,700 | £8,837 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £1,020 | £1,273 | £11,703 | £19,998 | £26,452 | £60,446 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| 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