Terraced
SE9
2 beds
1 bath
Hainault Street, New Eltham SE9
London, England · SE9
View property listing
Initial Investment
£145,825First YearProfit From Rental Income
£14,615
↗ 10%After 5 Years
Change In Property Value
£46,401
↗ 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 | £23,376 | £23,727 | £24,320 | £24,928 | £25,676 | £122,026 |
| Total Expenses | £20,672 | £20,718 | £20,788 | £20,860 | £20,945 | £103,983 |
| Profit Before Tax | £2,704 | £3,009 | £3,532 | £4,068 | £4,730 | £18,043 |
| Profit After Tax | £2,191 | £2,437 | £2,861 | £3,295 | £3,832 | £14,615 |
| Change In Property Value | £4 | £4 | £8,990 | £16,047 | £21,355 | £46,401 |
| Net Return | £2,195 | £2,441 | £11,851 | £19,342 | £25,186 | £61,016 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change