Terraced SE8 4 beds 2 baths

Trundleys Road, Surrey Quays SE8

London, England · SE8

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£29,479

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

45%

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	£35,748	£36,284	£37,191	£38,121	£39,265	£186,609
Total Expenses	£29,864	£29,929	£30,030	£30,134	£30,259	£150,216
Profit Before Tax	£5,884	£6,356	£7,161	£7,987	£9,006	£36,394
Profit After Tax	£4,766	£5,148	£5,801	£6,470	£7,295	£29,479
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£4,773	£5,154	£18,801	£29,675	£38,174	£96,578
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

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