Terraced
SW19
3 beds
1 bath
Courtney Road, Colliers Wood, London SW19
Initial Investment
£476,674First YearProfit From Rental Income
£25,250
↗ 5%After 5 Years
Change In Property Value
£143,987
↗ 20%After 5 Years
Return On Investment
36%
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 | £37,692 | £38,446 | £39,407 | £40,392 | £41,402 | £197,339 |
| Total Expenses | £33,034 | £33,120 | £33,227 | £33,337 | £33,448 | £166,167 |
| Profit Before Tax | £4,658 | £5,325 | £6,180 | £7,055 | £7,954 | £31,172 |
| Profit After Tax | £3,773 | £4,314 | £5,006 | £5,715 | £6,442 | £25,250 |
| Change In Property Value | £14,500 | £14,790 | £30,172 | £39,223 | £45,303 | £143,987 |
| Net Return | £18,273 | £19,104 | £35,177 | £44,938 | £51,745 | £169,237 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change