Terraced SW4 4 beds 2 baths

Ferndale Road, Clapham SW4

London, England · SW4

Initial Investment

First Year

£416,250First Year

Profit From Rental Income

After 5 Years

£49,475

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£161,532

↗ 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	£54,516	£55,334	£56,164	£57,568	£59,007	£282,588
Total Expenses	£44,079	£44,173	£44,266	£44,417	£44,572	£221,508
Profit Before Tax	£10,437	£11,160	£11,897	£13,150	£14,435	£61,080
Profit After Tax	£8,454	£9,040	£9,637	£10,652	£11,692	£49,475
Change In Property Value	£12	£23,700	£42,305	£56,296	£39,219	£161,532
Net Return	£8,466	£32,740	£51,942	£66,948	£50,912	£211,007
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	12%	16%	12%	51%

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