Terraced SW2 4 beds 1 bath

Wyatt Park Road, London SW2

London, England · SW2

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£13,325

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

35%

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	£39,948	£40,547	£41,561	£42,600	£43,878	£208,534
Total Expenses	£38,219	£38,290	£38,402	£38,517	£38,655	£192,083
Profit Before Tax	£1,729	£2,257	£3,159	£4,083	£5,223	£16,451
Profit After Tax	£1,401	£1,828	£2,559	£3,307	£4,230	£13,325
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£1,409	£1,837	£19,559	£33,653	£44,612	£101,070
Return From Rental Income (%)	0%	1%	1%	1%	1%	5%
Total Net Return (%)	0%	1%	7%	12%	16%	35%

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