Detached
SE7
3 beds
1 bath
Prince Henry Road, Charlton SE7
London, England · SE7
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£21,501
↗ 16%After 5 Years
Change In Property Value
£43,356
↗ 10%After 5 Years
Return On Investment
48%
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 | £23,940 | £24,299 | £24,907 | £25,529 | £26,295 | £124,970 |
| Total Expenses | £19,558 | £19,605 | £19,676 | £19,750 | £19,837 | £98,425 |
| Profit Before Tax | £4,383 | £4,694 | £5,230 | £5,780 | £6,458 | £26,545 |
| Profit After Tax | £3,550 | £3,802 | £4,236 | £4,681 | £5,231 | £21,501 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £3,554 | £3,806 | £12,637 | £19,676 | £25,184 | £64,857 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change