Terraced
SW16
3 beds
1 bath
Eardley Road, London SW16
Initial Investment
£303,024First YearProfit From Rental Income
£16,589
↗ 5%After 5 Years
Change In Property Value
£98,309
↗ 20%After 5 Years
Return On Investment
38%
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 | £25,740 | £26,255 | £26,911 | £27,584 | £28,274 | £134,763 |
| Total Expenses | £22,713 | £22,776 | £22,852 | £22,931 | £23,010 | £114,283 |
| Profit Before Tax | £3,027 | £3,479 | £4,059 | £4,653 | £5,263 | £20,481 |
| Profit After Tax | £2,452 | £2,818 | £3,288 | £3,769 | £4,263 | £16,589 |
| Change In Property Value | £9,900 | £10,098 | £20,600 | £26,780 | £30,931 | £98,309 |
| Net Return | £12,352 | £12,916 | £23,887 | £30,549 | £35,194 | £114,898 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change