Terraced
SW16
2 beds
1 bath
Woodmansterne Road, London SW16
Initial Investment
£194,799First YearProfit From Rental Income
£11,080
↗ 6%After 5 Years
Change In Property Value
£69,511
↗ 20%After 5 Years
Return On Investment
41%
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 | £18,192 | £18,556 | £19,020 | £19,495 | £19,983 | £95,245 |
| Total Expenses | £16,205 | £16,253 | £16,310 | £16,369 | £16,428 | £81,567 |
| Profit Before Tax | £1,987 | £2,303 | £2,709 | £3,126 | £3,554 | £13,679 |
| Profit After Tax | £1,609 | £1,865 | £2,195 | £2,532 | £2,879 | £11,080 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £8,609 | £9,005 | £16,760 | £21,468 | £24,749 | £80,591 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 5% | 9% | 11% | 13% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change