Detached
SW8
4 beds
1 bath
Cottingham Road, London SW8
London, England · SW8
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£20,439
↗ 9%After 5 Years
Change In Property Value
£69,679
↗ 10%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 | £34,428 | £34,944 | £35,818 | £36,713 | £37,815 | £179,719 |
| Total Expenses | £30,723 | £30,787 | £30,885 | £30,985 | £31,106 | £154,486 |
| Profit Before Tax | £3,705 | £4,158 | £4,933 | £5,728 | £6,709 | £25,233 |
| Profit After Tax | £3,001 | £3,368 | £3,996 | £4,640 | £5,434 | £20,439 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £3,007 | £3,375 | £17,496 | £28,738 | £37,502 | £90,118 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change