Terraced
SW15
5 beds
3 baths
Gwalior Road, Putney, London SW15
Initial Investment
£1,108,049First YearProfit From Rental Income
£52,660
↗ 5%After 5 Years
Change In Property Value
£287,975
↗ 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 | £75,396 | £76,904 | £78,827 | £80,797 | £82,817 | £394,741 |
| Total Expenses | £65,568 | £65,731 | £65,934 | £66,142 | £66,354 | £329,729 |
| Profit Before Tax | £9,828 | £11,173 | £12,893 | £14,656 | £16,463 | £65,012 |
| Profit After Tax | £7,960 | £9,050 | £10,443 | £11,871 | £13,335 | £52,660 |
| Change In Property Value | £29,000 | £29,580 | £60,343 | £78,446 | £90,605 | £287,975 |
| Net Return | £36,960 | £38,630 | £70,786 | £90,317 | £103,940 | £340,634 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 3% | 3% | 6% | 8% | 9% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change