Terraced
SW19
4 beds
2 baths
Birkbeck Road, London SW19
Initial Investment
£883,049First YearProfit From Rental Income
£43,229
↗ 5%After 5 Years
Change In Property Value
£238,324
↗ 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 | £62,400 | £63,648 | £65,239 | £66,870 | £68,542 | £326,699 |
| Total Expenses | £54,350 | £54,486 | £54,656 | £54,830 | £55,008 | £273,331 |
| Profit Before Tax | £8,050 | £9,162 | £10,583 | £12,040 | £13,534 | £53,369 |
| Profit After Tax | £6,521 | £7,421 | £8,572 | £9,752 | £10,962 | £43,229 |
| Change In Property Value | £24,000 | £24,480 | £49,939 | £64,921 | £74,984 | £238,324 |
| Net Return | £30,521 | £31,901 | £58,511 | £74,673 | £85,946 | £281,552 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 3% | 4% | 7% | 8% | 10% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change