Semi Detached
SW16
1 bed
1 bath
Lewin Road, London SW16
Initial Investment
£515,549First YearProfit From Rental Income
£21,246
↗ 4%After 5 Years
Change In Property Value
£153,917
↗ 20%After 5 Years
Return On Investment
34%
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 | £38,748 | £39,523 | £40,511 | £41,524 | £42,562 | £202,868 |
| Total Expenses | £35,123 | £35,212 | £35,321 | £35,434 | £35,548 | £176,638 |
| Profit Before Tax | £3,625 | £4,311 | £5,190 | £6,090 | £7,014 | £26,229 |
| Profit After Tax | £2,936 | £3,492 | £4,204 | £4,933 | £5,681 | £21,246 |
| Change In Property Value | £15,500 | £15,810 | £32,252 | £41,928 | £48,427 | £153,917 |
| Net Return | £18,436 | £19,302 | £36,456 | £46,861 | £54,108 | £175,163 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 10% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change