Terraced
SW19
1 bed
1 bath
Willow View, Colliers Wood SW19
Initial Investment
£220,312First YearProfit From Rental Income
£12,426
↗ 6%After 5 Years
Change In Property Value
£76,452
↗ 20%After 5 Years
Return On Investment
40%
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 | £20,016 | £20,416 | £20,927 | £21,450 | £21,986 | £104,795 |
| Total Expenses | £17,774 | £17,826 | £17,888 | £17,951 | £18,015 | £89,455 |
| Profit Before Tax | £2,242 | £2,590 | £3,039 | £3,499 | £3,971 | £15,340 |
| Profit After Tax | £1,816 | £2,098 | £2,462 | £2,834 | £3,216 | £12,426 |
| Change In Property Value | £7,699 | £7,853 | £16,020 | £20,826 | £24,054 | £76,452 |
| Net Return | £9,515 | £9,951 | £18,482 | £23,660 | £27,270 | £88,878 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 5% | 8% | 11% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change