Terraced
SW17
6 beds
2 baths
Garratt Terrace, London SW17
Initial Investment
£703,049First YearProfit From Rental Income
£35,656
↗ 5%After 5 Years
Change In Property Value
£198,603
↗ 20%After 5 Years
Return On Investment
33%
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 | £51,996 | £53,036 | £54,362 | £55,721 | £57,114 | £272,228 |
| Total Expenses | £45,375 | £45,490 | £45,633 | £45,780 | £45,930 | £228,209 |
| Profit Before Tax | £6,621 | £7,546 | £8,728 | £9,941 | £11,184 | £44,020 |
| Profit After Tax | £5,363 | £6,112 | £7,070 | £8,052 | £9,059 | £35,656 |
| Change In Property Value | £20,000 | £20,400 | £41,616 | £54,101 | £62,486 | £198,603 |
| Net Return | £25,363 | £26,512 | £48,686 | £62,153 | £71,545 | £234,259 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 10% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change