Terraced SE6 3 beds 1 bath

Winterstoke Road, London SE6

London, England · SE6

Initial Investment

First Year

£214,250First Year

Profit From Rental Income

After 5 Years

£21,880

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£66,582

↗ 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	£33,540	£34,043	£34,894	£35,767	£36,840	£175,083
Total Expenses	£29,444	£29,506	£29,602	£29,700	£29,818	£148,071
Profit Before Tax	£4,096	£4,537	£5,292	£6,066	£7,021	£27,012
Profit After Tax	£3,317	£3,675	£4,287	£4,914	£5,687	£21,880
Change In Property Value	£6	£6	£12,900	£23,027	£30,642	£66,582
Net Return	£3,324	£3,681	£17,187	£27,941	£36,330	£88,462
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	41%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change