Terraced
SE8
5 beds
3 baths
Trundleys Road, Surrey Quays SE8
London, England · SE8
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£36,795
↗ 14%After 5 Years
Change In Property Value
£82,583
↗ 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 | £44,004 | £44,664 | £45,781 | £46,925 | £48,333 | £229,707 |
| Total Expenses | £36,640 | £36,718 | £36,840 | £36,966 | £37,117 | £184,282 |
| Profit Before Tax | £7,364 | £7,946 | £8,940 | £9,959 | £11,216 | £45,425 |
| Profit After Tax | £5,965 | £6,436 | £7,242 | £8,067 | £9,085 | £36,795 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £5,973 | £6,444 | £23,242 | £36,628 | £47,091 | £119,377 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| 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