Terraced SW11 5 beds 2 baths

Watford Close, London SW11

London, England · SW11

Initial Investment

First Year

£168,750First Year

Profit From Rental Income

After 5 Years

£8,634

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£70,202

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,604	£20,913	£21,227	£21,757	£22,301	£106,803
Total Expenses	£19,131	£19,174	£19,216	£19,279	£19,344	£96,143
Profit Before Tax	£1,473	£1,739	£2,011	£2,478	£2,957	£10,659
Profit After Tax	£1,194	£1,409	£1,629	£2,007	£2,395	£8,634
Change In Property Value	£5	£10,300	£18,386	£24,466	£17,045	£70,202
Net Return	£1,199	£11,709	£20,015	£26,474	£19,440	£78,836
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

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