Terraced
SE6
3 beds
1 bath
Ardgowan Road, London SE6
London, England · SE6
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£24,772
↗ 12%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
44%
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 | £32,400 | £32,886 | £33,708 | £34,551 | £35,587 | £169,132 |
| Total Expenses | £27,545 | £27,605 | £27,698 | £27,793 | £27,908 | £138,549 |
| Profit Before Tax | £4,855 | £5,281 | £6,010 | £6,758 | £7,680 | £30,583 |
| Profit After Tax | £3,933 | £4,278 | £4,868 | £5,474 | £6,221 | £24,772 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £3,939 | £4,284 | £16,868 | £26,894 | £34,725 | £86,710 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change