Terraced
W12
3 beds
1 bath
West Way, London W12
London, England · W12
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£12,085
↗ 7%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,000 | £21,315 | £21,635 | £22,176 | £22,730 | £108,855 |
| Total Expenses | £18,688 | £18,732 | £18,774 | £18,838 | £18,904 | £93,935 |
| Profit Before Tax | £2,313 | £2,583 | £2,861 | £3,337 | £3,826 | £14,920 |
| Profit After Tax | £1,873 | £2,093 | £2,317 | £2,703 | £3,099 | £12,085 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £1,878 | £12,093 | £20,168 | £26,457 | £19,647 | £80,242 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change