Terraced
SE6
2 beds
1 bath
Burleigh Walk, London SE6
London, England · SE6
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£15,810
↗ 12%After 5 Years
Change In Property Value
£41,291
↗ 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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £18,530 | £18,574 | £18,639 | £18,707 | £18,786 | £93,236 |
| Profit Before Tax | £3,070 | £3,350 | £3,833 | £4,327 | £4,939 | £19,519 |
| Profit After Tax | £2,487 | £2,714 | £3,104 | £3,505 | £4,000 | £15,810 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £2,491 | £2,718 | £11,105 | £17,785 | £23,003 | £57,101 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change