Detached
SE4
4 beds
2 baths
Aspinall Road, Brockley, Brockley SE4
London, England · SE4
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£23,161
↗ 6%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
35%
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 | £55,200 | £56,028 | £57,429 | £58,864 | £60,630 | £288,151 |
| Total Expenses | £51,646 | £51,741 | £51,891 | £52,046 | £52,233 | £259,557 |
| Profit Before Tax | £3,554 | £4,287 | £5,537 | £6,819 | £8,397 | £28,594 |
| Profit After Tax | £2,879 | £3,473 | £4,485 | £5,523 | £6,802 | £23,161 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £2,890 | £3,484 | £27,486 | £46,579 | £61,435 | £141,874 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 15% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change