Terraced
SE9
3 beds
1 bath
Prestbury Square, Mottingham SE9
London, England · SE9
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£10,875
↗ 10%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
42%
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 | £18,192 | £18,465 | £18,927 | £19,400 | £19,982 | £94,965 |
| Total Expenses | £16,205 | £16,244 | £16,301 | £16,359 | £16,428 | £81,539 |
| Profit Before Tax | £1,987 | £2,221 | £2,625 | £3,040 | £3,553 | £13,426 |
| Profit After Tax | £1,609 | £1,799 | £2,127 | £2,463 | £2,878 | £10,875 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £1,613 | £1,802 | £9,127 | £14,958 | £19,506 | £47,005 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change