Semi Detached
SW16
6 beds
4 baths
Conyers Road, London SW16
Initial Investment
£680,549First YearProfit From Rental Income
£27,261
↗ 4%After 5 Years
Change In Property Value
£193,638
↗ 20%After 5 Years
Return On Investment
32%
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 | £48,744 | £49,719 | £50,962 | £52,236 | £53,542 | £255,202 |
| Total Expenses | £44,058 | £44,167 | £44,302 | £44,440 | £44,581 | £221,547 |
| Profit Before Tax | £4,686 | £5,552 | £6,660 | £7,796 | £8,961 | £33,656 |
| Profit After Tax | £3,796 | £4,497 | £5,395 | £6,315 | £7,258 | £27,261 |
| Change In Property Value | £19,500 | £19,890 | £40,576 | £52,748 | £60,924 | £193,638 |
| Net Return | £23,296 | £24,387 | £45,970 | £59,063 | £68,182 | £220,899 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 3% | 4% | 7% | 9% | 10% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change