Terraced
W13
2 beds
1 bath
Sawyers Lawn, London W13
London, England · W13
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£10,181
↗ 6%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,496 | £20,803 | £21,115 | £21,643 | £22,184 | £106,243 |
| Total Expenses | £18,637 | £18,680 | £18,722 | £18,785 | £18,850 | £93,674 |
| Profit Before Tax | £1,859 | £2,123 | £2,394 | £2,858 | £3,335 | £12,569 |
| Profit After Tax | £1,506 | £1,720 | £1,939 | £2,315 | £2,701 | £10,181 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £1,511 | £11,720 | £19,789 | £26,069 | £19,249 | £78,338 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change