Terraced SE9 2 beds 1 bath

Middle Park Avenue, London SE9

London, England · SE9

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£14,068

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£44,904

↗ 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	£22,620	£22,959	£23,533	£24,122	£24,845	£118,079
Total Expenses	£20,021	£20,066	£20,134	£20,204	£20,287	£100,712
Profit Before Tax	£2,599	£2,893	£3,399	£3,918	£4,558	£17,368
Profit After Tax	£2,105	£2,344	£2,753	£3,173	£3,692	£14,068
Change In Property Value	£4	£4	£8,700	£15,530	£20,666	£44,904
Net Return	£2,110	£2,348	£11,453	£18,703	£24,358	£58,972
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	17%	42%

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