Semi Detached SE7 2 beds 1 bath

Prince Henry Road, Charlton SE7

London, England · SE7

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£8,959

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 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	£18,744	£19,025	£19,501	£19,988	£20,588	£97,846
Total Expenses	£17,253	£17,292	£17,350	£17,410	£17,481	£86,786
Profit Before Tax	£1,491	£1,733	£2,150	£2,578	£3,107	£11,060
Profit After Tax	£1,208	£1,404	£1,742	£2,088	£2,517	£8,959
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£1,212	£1,407	£9,242	£15,476	£20,332	£47,669
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
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