Terraced
SW17
3 beds
2 baths
Himley Road, Tooting SW17
Initial Investment
£495,549First YearProfit From Rental Income
£26,225
↗ 5%After 5 Years
Change In Property Value
£148,952
↗ 20%After 5 Years
Return On Investment
35%
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 | £39,000 | £39,780 | £40,774 | £41,794 | £42,839 | £204,187 |
| Total Expenses | £34,156 | £34,246 | £34,356 | £34,469 | £34,584 | £171,811 |
| Profit Before Tax | £4,844 | £5,534 | £6,419 | £7,325 | £8,255 | £32,376 |
| Profit After Tax | £3,923 | £4,483 | £5,199 | £5,933 | £6,686 | £26,225 |
| Change In Property Value | £15,000 | £15,300 | £31,212 | £40,576 | £46,865 | £148,952 |
| Net Return | £18,923 | £19,783 | £36,411 | £46,509 | £53,551 | £175,177 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change