Semi Detached
SE6
2 beds
1 bath
Sedgehill Road, Catford, London SE6
London, England · SE6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£12,067
↗ 9%After 5 Years
Change In Property Value
£43,872
↗ 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 | £21,672 | £21,997 | £22,547 | £23,111 | £23,804 | £113,131 |
| Total Expenses | £19,529 | £19,573 | £19,639 | £19,706 | £19,786 | £98,233 |
| Profit Before Tax | £2,143 | £2,424 | £2,908 | £3,405 | £4,018 | £14,897 |
| Profit After Tax | £1,736 | £1,963 | £2,356 | £2,758 | £3,254 | £12,067 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £1,740 | £1,968 | £10,856 | £17,930 | £23,445 | £55,939 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 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