Terraced
SW4
5 beds
4 baths
Ferndale Road, Clapham SW4
London, England · SW4
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£44,356
↗ 10%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
39%
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 | £64,992 | £65,967 | £67,616 | £69,306 | £71,386 | £339,267 |
| Total Expenses | £56,593 | £56,702 | £56,878 | £57,058 | £57,276 | £284,506 |
| Profit Before Tax | £8,399 | £9,265 | £10,738 | £12,249 | £14,109 | £54,761 |
| Profit After Tax | £6,803 | £7,505 | £8,698 | £9,922 | £11,429 | £44,356 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £6,816 | £7,517 | £33,699 | £54,547 | £70,813 | £173,392 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change