Terraced SW2 2 beds 2 baths

Elm Park, London, London SW2

London, England · SW2

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£8,789

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%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	£28,200	£28,623	£29,339	£30,072	£30,974	£147,208
Total Expenses	£27,125	£27,179	£27,261	£27,345	£27,446	£136,357
Profit Before Tax	£1,075	£1,444	£2,077	£2,727	£3,528	£10,851
Profit After Tax	£871	£1,170	£1,683	£2,209	£2,858	£8,789
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£877	£1,176	£13,683	£23,629	£31,362	£70,727
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change