Terraced
SW16
2 beds
1 bath
Northborough Road, London SW16
Initial Investment
£269,049First YearProfit From Rental Income
£14,889
↗ 6%After 5 Years
Change In Property Value
£89,371
↗ 20%After 5 Years
Return On Investment
39%
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 | £23,400 | £23,868 | £24,465 | £25,076 | £25,703 | £122,512 |
| Total Expenses | £20,694 | £20,752 | £20,822 | £20,895 | £20,968 | £104,131 |
| Profit Before Tax | £2,706 | £3,116 | £3,642 | £4,182 | £4,735 | £18,381 |
| Profit After Tax | £2,192 | £2,524 | £2,950 | £3,387 | £3,836 | £14,889 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £11,192 | £11,704 | £21,677 | £27,733 | £31,954 | £104,260 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change