Semi Detached
SW15
5 beds
4 baths
Robin Hood Lane, Kingston Vale SW15
Initial Investment
£1,153,048First YearProfit From Rental Income
£43,114
↗ 4%After 5 Years
Change In Property Value
£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
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change