Semi Detached
SE3
6 beds
3 baths
Zangwill Road, London SE3
London, England · SE3
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£2,722
↗ 1%After 5 Years
Change In Property Value
£75,873
↗ 10%After 5 Years
Return On Investment
32%
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 | £32,340 | £32,825 | £33,646 | £34,487 | £35,521 | £168,819 |
| Total Expenses | £32,895 | £32,955 | £33,048 | £33,143 | £33,257 | £165,298 |
| Profit Before Tax | £-555 | £-130 | £598 | £1,344 | £2,264 | £3,521 |
| Profit After Tax | £-555 | £-130 | £484 | £1,089 | £1,834 | £2,722 |
| Change In Property Value | £7 | £7 | £14,700 | £26,240 | £34,918 | £75,873 |
| Net Return | £-548 | £-123 | £15,185 | £27,329 | £36,752 | £78,595 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change