Detached
SE4
5 beds
2 baths
St Asaph Road, London SE4
London, England · SE4
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£45,035
↗ 11%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
41%
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 | £60,948 | £61,862 | £63,409 | £64,994 | £66,944 | £318,157 |
| Total Expenses | £52,221 | £52,324 | £52,489 | £52,659 | £52,865 | £262,558 |
| Profit Before Tax | £8,727 | £9,538 | £10,919 | £12,335 | £14,079 | £55,599 |
| Profit After Tax | £7,069 | £7,726 | £8,845 | £9,991 | £11,404 | £45,035 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £7,080 | £7,737 | £31,845 | £51,047 | £66,038 | £163,748 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change