Detached SW11 3 beds 1 bath

Stormont Road, London SW11

London, England · SW11

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£12,721

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 10%After 5 Years

Return On Investment

37%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,400	£32,886	£33,708	£34,551	£35,587	£169,132
Total Expenses	£30,521	£30,581	£30,674	£30,769	£30,883	£153,427
Profit Before Tax	£1,879	£2,305	£3,034	£3,782	£4,704	£15,705
Profit After Tax	£1,522	£1,867	£2,458	£3,063	£3,810	£12,721
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£1,529	£1,874	£15,958	£27,161	£35,878	£82,400
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change