Detached
SE4
4 beds
3 baths
Geoffrey Road, London, London SE4
London, England · SE4
View property listing
Initial Investment
£462,247First YearProfit From Rental Income
£51,210
↗ 11%After 5 Years
Change In Property Value
£134,197
↗ 10%After 5 Years
Return On Investment
40%
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 | £68,904 | £69,938 | £71,686 | £73,478 | £75,682 | £359,688 |
| Total Expenses | £58,968 | £59,083 | £59,268 | £59,458 | £59,689 | £296,466 |
| Profit Before Tax | £9,936 | £10,855 | £12,418 | £14,020 | £15,993 | £63,222 |
| Profit After Tax | £8,048 | £8,793 | £10,058 | £11,356 | £12,954 | £51,210 |
| Change In Property Value | £13 | £13 | £26,000 | £46,411 | £61,759 | £134,197 |
| Net Return | £8,061 | £8,806 | £36,059 | £57,767 | £74,714 | £185,406 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 16% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change