Detached
W13
4 beds
2 baths
Sydney Road, London, London W13
London, England · W13
View property listing
Initial Investment
£303,482First YearProfit From Rental Income
£33,655
↗ 11%After 5 Years
Change In Property Value
£122,676
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,500 | £41,107 | £41,724 | £42,767 | £43,836 | £209,935 |
| Total Expenses | £33,506 | £33,579 | £33,651 | £33,766 | £33,883 | £168,385 |
| Profit Before Tax | £6,994 | £7,528 | £8,073 | £9,001 | £9,953 | £41,550 |
| Profit After Tax | £5,665 | £6,098 | £6,539 | £7,291 | £8,062 | £33,655 |
| Change In Property Value | £9 | £17,999 | £32,129 | £42,754 | £29,785 | £122,676 |
| Net Return | £5,674 | £24,097 | £38,668 | £50,045 | £37,847 | £156,331 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change