Terraced
SW16
3 beds
2 baths
Furzedown SW16
Initial Investment
£575,549First YearProfit From Rental Income
£29,988
↗ 5%After 5 Years
Change In Property Value
£168,813
↗ 20%After 5 Years
Return On Investment
35%
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 | £44,196 | £45,080 | £46,207 | £47,362 | £48,546 | £231,391 |
| Total Expenses | £38,643 | £38,743 | £38,867 | £38,993 | £39,122 | £194,369 |
| Profit Before Tax | £5,553 | £6,337 | £7,340 | £8,369 | £9,424 | £37,022 |
| Profit After Tax | £4,498 | £5,133 | £5,946 | £6,779 | £7,633 | £29,988 |
| Change In Property Value | £17,000 | £17,340 | £35,374 | £45,986 | £53,113 | £168,813 |
| Net Return | £21,498 | £22,473 | £41,319 | £52,765 | £60,747 | £198,801 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change