Terraced
SE6
3 beds
1 bath
Glenfarg Road, London SE6
London, England · SE6
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£18,331
↗ 10%After 5 Years
Change In Property Value
£56,776
↗ 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 | £28,596 | £29,025 | £29,751 | £30,494 | £31,409 | £149,275 |
| Total Expenses | £25,181 | £25,235 | £25,319 | £25,404 | £25,506 | £126,645 |
| Profit Before Tax | £3,415 | £3,790 | £4,432 | £5,090 | £5,903 | £22,630 |
| Profit After Tax | £2,766 | £3,070 | £3,590 | £4,123 | £4,782 | £18,331 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £2,772 | £3,075 | £14,590 | £23,759 | £30,911 | £75,106 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change