Semi Detached
SW2
4 beds
1 bath
Kingsmead Road, Tulse Hill SW2
London, England · SW2
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£37,623
↗ 11%After 5 Years
Change In Property Value
£136,314
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £45,000 | £45,675 | £46,360 | £47,519 | £48,707 | £233,261 |
| Total Expenses | £37,175 | £37,255 | £37,334 | £37,460 | £37,590 | £186,813 |
| Profit Before Tax | £7,825 | £8,420 | £9,026 | £10,059 | £11,118 | £46,448 |
| Profit After Tax | £6,338 | £6,820 | £7,311 | £8,148 | £9,005 | £37,623 |
| Change In Property Value | £10 | £20,000 | £35,700 | £47,507 | £33,097 | £136,314 |
| Net Return | £6,348 | £26,820 | £43,012 | £55,655 | £42,102 | £173,937 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change