Terraced
SW13
3 beds
2 baths
Thorne Street, 'little Chelsea' SW13
Initial Investment
£1,063,049First YearProfit From Rental Income
£50,755
↗ 5%After 5 Years
Change In Property Value
£278,045
↗ 20%After 5 Years
Return On Investment
31%
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 | £72,792 | £74,248 | £76,104 | £78,007 | £79,957 | £381,107 |
| Total Expenses | £63,324 | £63,481 | £63,678 | £63,879 | £64,085 | £318,447 |
| Profit Before Tax | £9,468 | £10,767 | £12,426 | £14,128 | £15,872 | £62,661 |
| Profit After Tax | £7,669 | £8,721 | £10,065 | £11,443 | £12,857 | £50,755 |
| Change In Property Value | £28,000 | £28,560 | £58,262 | £75,741 | £87,481 | £278,045 |
| Net Return | £35,669 | £37,281 | £68,328 | £87,185 | £100,338 | £328,800 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 3% | 4% | 6% | 8% | 9% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change