Semi Detached
SW16
6 beds
3 baths
Green Lane, London SW16
Initial Investment
£555,549First YearProfit From Rental Income
£22,738
↗ 4%After 5 Years
Change In Property Value
£163,848
↗ 20%After 5 Years
Return On Investment
34%
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 | £41,244 | £42,069 | £43,121 | £44,199 | £45,304 | £215,936 |
| Total Expenses | £37,356 | £37,450 | £37,566 | £37,685 | £37,806 | £187,864 |
| Profit Before Tax | £3,888 | £4,619 | £5,554 | £6,514 | £7,497 | £28,072 |
| Profit After Tax | £3,149 | £3,741 | £4,499 | £5,276 | £6,073 | £22,738 |
| Change In Property Value | £16,500 | £16,830 | £34,333 | £44,633 | £51,551 | £163,848 |
| Net Return | £19,649 | £20,571 | £38,832 | £49,909 | £57,624 | £186,586 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 10% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change