Terraced SW11 2 beds 1 bath

Tyneham Road, London SW11

London, England · SW11

Initial Investment

First Year

£256,250First Year

Profit From Rental Income

After 5 Years

£13,830

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£104,280

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,600	£31,059	£31,525	£32,313	£33,121	£158,618
Total Expenses	£28,174	£28,232	£28,289	£28,378	£28,470	£141,543
Profit Before Tax	£2,426	£2,827	£3,236	£3,935	£4,651	£17,074
Profit After Tax	£1,965	£2,290	£2,621	£3,187	£3,767	£13,830
Change In Property Value	£8	£15,300	£27,311	£36,343	£25,319	£104,280
Net Return	£1,973	£17,590	£29,932	£39,530	£29,086	£118,110
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	15%	11%	46%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change