Semi Detached
SE9
6 beds
2 baths
Eltham Hill, London SE9
London, England · SE9
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£64,306
↗ 28%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
59%
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 | £46,800 | £47,502 | £48,690 | £49,907 | £51,404 | £244,302 |
| Total Expenses | £32,754 | £32,836 | £32,965 | £33,098 | £33,258 | £164,912 |
| Profit Before Tax | £14,046 | £14,666 | £15,724 | £16,809 | £18,146 | £79,391 |
| Profit After Tax | £11,377 | £11,880 | £12,737 | £13,615 | £14,698 | £64,306 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £11,384 | £11,887 | £26,637 | £38,427 | £47,716 | £136,050 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 5% | 11% | 17% | 21% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change