Semi Detached SE9 3 beds 1 bath

Highcombe Close, London SE9

London, England · SE9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£10,793

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

38%

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	£24,504	£24,872	£25,493	£26,131	£26,915	£127,914
Total Expenses	£22,788	£22,836	£22,909	£22,984	£23,073	£114,590
Profit Before Tax	£1,716	£2,035	£2,584	£3,147	£3,842	£13,324
Profit After Tax	£1,390	£1,649	£2,093	£2,549	£3,112	£10,793
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£1,395	£1,654	£12,093	£20,399	£26,866	£62,407
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

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