Terraced
SW6
3 beds
2 baths
Cheryls Close, London SW6
London, England · SW6
View property listing
Initial Investment
£380,250First YearProfit From Rental Income
£37,260
↗ 10%After 5 Years
Change In Property Value
£149,264
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,180 | £48,903 | £49,636 | £50,877 | £52,149 | £249,745 |
| Total Expenses | £40,550 | £40,634 | £40,718 | £40,853 | £40,990 | £203,745 |
| Profit Before Tax | £7,630 | £8,268 | £8,918 | £10,025 | £11,159 | £46,000 |
| Profit After Tax | £6,181 | £6,697 | £7,224 | £8,120 | £9,039 | £37,260 |
| Change In Property Value | £11 | £21,900 | £39,092 | £52,020 | £36,241 | £149,264 |
| Net Return | £6,192 | £28,598 | £46,316 | £60,140 | £45,279 | £186,524 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change