Semi Detached SE6 4 beds 2 baths

Glenwood Road, Catford SE6

London, England · SE6

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£17,923

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

40%

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	£30,600	£31,059	£31,835	£32,631	£33,610	£159,736
Total Expenses	£27,365	£27,422	£27,511	£27,601	£27,710	£137,609
Profit Before Tax	£3,235	£3,637	£4,325	£5,030	£5,900	£22,127
Profit After Tax	£2,620	£2,946	£3,503	£4,074	£4,779	£17,923
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£2,626	£2,952	£15,503	£25,495	£33,284	£79,860
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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