Terraced
W10
2 beds
1 bath
Peach Road, London W10
London, England · W10
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-8,150
↘ -3%After 5 Years
Change In Property Value
£109,051
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,400 | £26,796 | £27,198 | £27,878 | £28,575 | £136,847 |
| Total Expenses | £28,880 | £28,932 | £28,983 | £29,061 | £29,141 | £144,997 |
| Profit Before Tax | £-2,480 | £-2,136 | £-1,785 | £-1,183 | £-567 | £-8,150 |
| Profit After Tax | £-2,480 | £-2,136 | £-1,785 | £-1,183 | £-567 | £-8,150 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £-2,472 | £13,864 | £26,776 | £36,822 | £25,911 | £100,901 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change