Terraced
SW15
4 beds
2 baths
Dowdeswell Close, Barnes, London SW15
Initial Investment
£367,199First YearProfit From Rental Income
£19,786
↗ 5%After 5 Years
Change In Property Value
£115,190
↗ 20%After 5 Years
Return On Investment
37%
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 | £30,156 | £30,759 | £31,528 | £32,316 | £33,124 | £157,884 |
| Total Expenses | £26,527 | £26,599 | £26,687 | £26,776 | £26,868 | £133,457 |
| Profit Before Tax | £3,629 | £4,160 | £4,842 | £5,540 | £6,256 | £24,427 |
| Profit After Tax | £2,939 | £3,370 | £3,922 | £4,487 | £5,068 | £19,786 |
| Change In Property Value | £11,600 | £11,832 | £24,137 | £31,378 | £36,242 | £115,190 |
| Net Return | £14,539 | £15,202 | £28,059 | £35,866 | £41,310 | £134,976 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change