Semi Detached SW15 5 beds 4 baths

Robin Hood Lane, London SW15

SW15

Initial Investment

First Year

£1,153,048First Year

Profit From Rental Income

After 5 Years

£43,114

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£297,905

↗ 20%After 5 Years

Return On Investment

30%

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	£75,000	£76,500	£78,412	£80,373	£82,382	£392,667
Total Expenses	£67,513	£67,674	£67,876	£68,083	£68,295	£339,440
Profit Before Tax	£7,488	£8,826	£10,537	£12,290	£14,088	£53,227
Profit After Tax	£6,065	£7,149	£8,535	£9,955	£11,411	£43,114
Change In Property Value	£30,000	£30,600	£62,424	£81,151	£93,730	£297,905
Net Return	£36,065	£37,749	£70,959	£91,106	£105,141	£341,019
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	3%	3%	6%	8%	9%	30%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change