Semi Detached
SW11
5 beds
2 baths
Culmstock Road, London SW11
London, England · SW11
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£42,271
↗ 8%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
36%
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 | £75,000 | £76,125 | £78,028 | £79,979 | £82,378 | £391,510 |
| Total Expenses | £67,513 | £67,637 | £67,838 | £68,044 | £68,294 | £339,324 |
| Profit Before Tax | £7,488 | £8,488 | £10,191 | £11,935 | £14,084 | £52,186 |
| Profit After Tax | £6,065 | £6,876 | £8,254 | £9,668 | £11,408 | £42,271 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £6,080 | £6,891 | £38,255 | £63,219 | £82,669 | £197,113 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 15% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change