Terraced
SE5
4 beds
2 baths
Camberwell Church St, Camberwell SE5
London, England · SE5
View property listing
Initial Investment
£472,250First YearProfit From Rental Income
£37,100
↗ 8%After 5 Years
Change In Property Value
£136,778
↗ 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 | £66,252 | £67,246 | £68,927 | £70,650 | £72,770 | £345,844 |
| Total Expenses | £59,695 | £59,805 | £59,984 | £60,168 | £60,390 | £300,042 |
| Profit Before Tax | £6,557 | £7,440 | £8,943 | £10,483 | £12,379 | £45,802 |
| Profit After Tax | £5,312 | £6,027 | £7,244 | £8,491 | £10,027 | £37,100 |
| Change In Property Value | £13 | £13 | £26,501 | £47,303 | £62,947 | £136,778 |
| Net Return | £5,325 | £6,040 | £33,744 | £55,794 | £72,975 | £173,878 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 15% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change