Semi Detached
SW14
4 beds
2 baths
Lower Richmond Road, London SW14
Initial Investment
£703,049First YearProfit From Rental Income
£28,007
↗ 4%After 5 Years
Change In Property Value
£198,603
↗ 20%After 5 Years
Return On Investment
32%
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 | £49,992 | £50,992 | £52,267 | £53,573 | £54,913 | £261,736 |
| Total Expenses | £45,174 | £45,286 | £45,424 | £45,566 | £45,710 | £227,159 |
| Profit Before Tax | £4,818 | £5,706 | £6,843 | £8,008 | £9,203 | £34,577 |
| Profit After Tax | £3,902 | £4,622 | £5,543 | £6,486 | £7,454 | £28,007 |
| Change In Property Value | £20,000 | £20,400 | £41,616 | £54,101 | £62,486 | £198,603 |
| Net Return | £23,902 | £25,022 | £47,159 | £60,587 | £69,940 | £226,611 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 3% | 4% | 7% | 9% | 10% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change