Terraced
SW16
2 beds
2 baths
Sunnyhill Road, London SW16
Initial Investment
£793,049First YearProfit From Rental Income
£34,473
↗ 4%After 5 Years
Change In Property Value
£218,464
↗ 20%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £55,896 | £57,014 | £58,439 | £59,900 | £61,398 | £292,647 |
| Total Expenses | £49,732 | £49,855 | £50,009 | £50,166 | £50,326 | £250,088 |
| Profit Before Tax | £6,164 | £7,159 | £8,431 | £9,735 | £11,072 | £42,559 |
| Profit After Tax | £4,993 | £5,798 | £6,829 | £7,885 | £8,968 | £34,473 |
| Change In Property Value | £22,000 | £22,440 | £45,778 | £59,511 | £68,735 | £218,464 |
| Net Return | £26,993 | £28,238 | £52,606 | £67,396 | £77,703 | £252,936 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 3% | 4% | 7% | 8% | 10% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change