Semi Detached
SW2
5 beds
3 baths
Winslade Road, London SW2
London, England · SW2
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£39,296
↗ 8%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
37%
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 | £69,996 | £71,046 | £72,822 | £74,643 | £76,882 | £365,389 |
| Total Expenses | £63,045 | £63,161 | £63,349 | £63,542 | £63,777 | £316,875 |
| Profit Before Tax | £6,951 | £7,885 | £9,473 | £11,100 | £13,105 | £48,514 |
| Profit After Tax | £5,631 | £6,387 | £7,673 | £8,991 | £10,615 | £39,296 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £5,645 | £6,401 | £35,673 | £58,972 | £77,125 | £183,816 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 15% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change