Terraced
SW15
2 beds
1 bath
Keswick Road, London SW15
Initial Investment
£382,299First YearProfit From Rental Income
£20,557
↗ 5%After 5 Years
Change In Property Value
£119,162
↗ 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 | £31,200 | £31,824 | £32,620 | £33,435 | £34,271 | £163,350 |
| Total Expenses | £27,425 | £27,499 | £27,589 | £27,682 | £27,776 | £137,971 |
| Profit Before Tax | £3,775 | £4,325 | £5,030 | £5,753 | £6,495 | £25,379 |
| Profit After Tax | £3,058 | £3,503 | £4,075 | £4,660 | £5,261 | £20,557 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £15,058 | £15,743 | £29,044 | £37,121 | £42,753 | £139,719 |
| 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