Terraced
SE5
4 beds
2 baths
Bethwin Road, London, London SE5
London, England · SE5
View property listing
Initial Investment
£280,750First YearProfit From Rental Income
£22,585
↗ 8%After 5 Years
Change In Property Value
£86,196
↗ 10%After 5 Years
Return On Investment
39%
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 | £41,748 | £42,374 | £43,434 | £44,519 | £45,855 | £217,930 |
| Total Expenses | £37,803 | £37,878 | £37,994 | £38,114 | £38,258 | £190,047 |
| Profit Before Tax | £3,945 | £4,497 | £5,439 | £6,406 | £7,597 | £27,883 |
| Profit After Tax | £3,195 | £3,642 | £4,406 | £5,189 | £6,154 | £22,585 |
| Change In Property Value | £8 | £8 | £16,700 | £29,810 | £39,669 | £86,196 |
| Net Return | £3,203 | £3,651 | £21,106 | £34,999 | £45,822 | £108,781 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change