Detached SW4 6 beds 3 baths

Sandmere Road, London SW4

London, England · SW4

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£71,160

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£170,393

↗ 14%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£62,496	£63,433	£64,385	£65,995	£67,644	£323,953
Total Expenses	£46,968	£47,075	£47,180	£47,351	£47,527	£236,101
Profit Before Tax	£15,528	£16,359	£17,205	£18,643	£20,117	£87,852
Profit After Tax	£12,577	£13,251	£13,936	£15,101	£16,295	£71,160
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£12,590	£38,251	£58,561	£74,485	£57,666	£241,553
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	13%	17%	13%	55%

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