Terraced
SW14
2 beds
1 bath
Lewin Road, East Sheen SW14
Initial Investment
£595,549First YearProfit From Rental Income
£30,918
↗ 5%After 5 Years
Change In Property Value
£173,778
↗ 20%After 5 Years
Return On Investment
34%
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 | £45,492 | £46,402 | £47,562 | £48,751 | £49,970 | £238,176 |
| Total Expenses | £39,765 | £39,867 | £39,994 | £40,124 | £40,256 | £200,007 |
| Profit Before Tax | £5,727 | £6,535 | £7,568 | £8,627 | £9,713 | £38,170 |
| Profit After Tax | £4,639 | £5,293 | £6,130 | £6,988 | £7,868 | £30,918 |
| Change In Property Value | £17,500 | £17,850 | £36,414 | £47,338 | £54,676 | £173,778 |
| Net Return | £22,139 | £23,143 | £42,544 | £54,326 | £62,543 | £204,695 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change