Detached
SW14
4 beds
2 baths
Shalstone Road, London SW14
Initial Investment
£680,549First YearProfit From Rental Income
£19,841
↗ 3%After 5 Years
Change In Property Value
£193,638
↗ 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 | £46,800 | £47,736 | £48,929 | £50,153 | £51,406 | £245,024 |
| Total Expenses | £43,863 | £43,968 | £44,098 | £44,232 | £44,368 | £220,529 |
| Profit Before Tax | £2,937 | £3,768 | £4,831 | £5,921 | £7,039 | £24,496 |
| Profit After Tax | £2,379 | £3,052 | £3,913 | £4,796 | £5,701 | £19,841 |
| Change In Property Value | £19,500 | £19,890 | £40,576 | £52,748 | £60,924 | £193,638 |
| Net Return | £21,879 | £22,942 | £44,489 | £57,544 | £66,626 | £213,480 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 3% | 7% | 8% | 10% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change