Semi Detached W12 4 beds 2 baths

St. Stephens Avenue, London W12

London, England · W12

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£14,950

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£136,314

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,000	£39,585	£40,179	£41,183	£42,213	£202,160
Total Expenses	£36,575	£36,646	£36,716	£36,827	£36,940	£183,703
Profit Before Tax	£2,425	£2,939	£3,463	£4,357	£5,273	£18,457
Profit After Tax	£1,964	£2,381	£2,805	£3,529	£4,271	£14,950
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,097	£136,314
Net Return	£1,974	£22,381	£38,506	£51,036	£37,367	£151,264
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	11%	15%	11%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change