Terraced
SW14
3 beds
3 baths
Upper Richmond Road West, London SW14
Initial Investment
£644,549First YearProfit From Rental Income
£33,185
↗ 5%After 5 Years
Change In Property Value
£185,694
↗ 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 | £48,612 | £49,584 | £50,824 | £52,094 | £53,397 | £254,511 |
| Total Expenses | £42,457 | £42,566 | £42,701 | £42,839 | £42,980 | £213,543 |
| Profit Before Tax | £6,155 | £7,018 | £8,123 | £9,256 | £10,417 | £40,969 |
| Profit After Tax | £4,985 | £5,685 | £6,580 | £7,497 | £8,438 | £33,185 |
| Change In Property Value | £18,700 | £19,074 | £38,911 | £50,584 | £58,425 | £185,694 |
| Net Return | £23,685 | £24,759 | £45,491 | £58,081 | £66,863 | £218,879 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 10% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change