Terraced
SW16
3 beds
1 bath
Woodmansterne Road, London SW16
Initial Investment
£325,674First YearProfit From Rental Income
£17,723
↗ 5%After 5 Years
Change In Property Value
£104,267
↗ 20%After 5 Years
Return On Investment
37%
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 | £27,300 | £27,846 | £28,542 | £29,256 | £29,987 | £142,931 |
| Total Expenses | £24,059 | £24,125 | £24,206 | £24,288 | £24,372 | £121,051 |
| Profit Before Tax | £3,241 | £3,721 | £4,336 | £4,968 | £5,615 | £21,880 |
| Profit After Tax | £2,625 | £3,014 | £3,512 | £4,024 | £4,548 | £17,723 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £13,125 | £13,724 | £25,361 | £32,427 | £37,354 | £121,990 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change