Terraced SW6 4 beds 3 baths

Fabian Road, London SW6

London, England · SW6

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£51,824

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£204,471

↗ 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	£66,000	£66,990	£67,995	£69,695	£71,437	£342,117
Total Expenses	£55,363	£55,474	£55,585	£55,765	£55,950	£278,136
Profit Before Tax	£10,638	£11,516	£12,410	£13,930	£15,487	£63,980
Profit After Tax	£8,616	£9,328	£10,052	£11,283	£12,544	£51,824
Change In Property Value	£15	£30,000	£53,551	£71,260	£49,645	£204,471
Net Return	£8,631	£39,328	£63,603	£82,543	£62,189	£256,295
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	7%	12%	15%	11%	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