Terraced
SW2
4 beds
1 bath
Arodene Road, London SW2
London, England · SW2
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£42,823
↗ 13%After 5 Years
Change In Property Value
£129,498
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,652 | £45,322 | £46,002 | £47,152 | £48,330 | £231,457 |
| Total Expenses | £35,531 | £35,611 | £35,689 | £35,815 | £35,943 | £178,589 |
| Profit Before Tax | £9,121 | £9,711 | £10,312 | £11,337 | £12,387 | £52,868 |
| Profit After Tax | £7,388 | £7,866 | £8,353 | £9,183 | £10,034 | £42,823 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £7,397 | £26,866 | £42,268 | £54,315 | £41,475 | £172,322 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change