Terraced
W10
3 beds
2 baths
Hewer Street, Ladbroke Grove, London W10
London, England · W10
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£-9,161
↘ -3%After 5 Years
Change In Property Value
£129,498
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,356 | £31,826 | £32,304 | £33,111 | £33,939 | £162,537 |
| Total Expenses | £34,202 | £34,261 | £34,319 | £34,411 | £34,504 | £171,697 |
| Profit Before Tax | £-2,846 | £-2,435 | £-2,016 | £-1,299 | £-565 | £-9,161 |
| Profit After Tax | £-2,846 | £-2,435 | £-2,016 | £-1,299 | £-565 | £-9,161 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £-2,836 | £16,565 | £31,900 | £43,832 | £30,877 | £120,338 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change