Semi Detached
SW16
4 beds
2 baths
Plum Tree Mews SW16
Initial Investment
£1,040,549First YearProfit From Rental Income
£39,337
↗ 4%After 5 Years
Change In Property Value
£273,079
↗ 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 | £68,748 | £70,123 | £71,876 | £73,673 | £75,515 | £359,935 |
| Total Expenses | £61,928 | £62,077 | £62,263 | £62,454 | £62,648 | £311,370 |
| Profit Before Tax | £6,820 | £8,046 | £9,613 | £11,219 | £12,866 | £48,565 |
| Profit After Tax | £5,524 | £6,517 | £7,787 | £9,088 | £10,422 | £39,337 |
| Change In Property Value | £27,500 | £28,050 | £57,222 | £74,389 | £85,919 | £273,079 |
| Net Return | £33,024 | £34,567 | £65,009 | £83,476 | £96,341 | £312,417 |
| 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