Semi Detached W13 5 beds 2 baths

Highview Road, London, London W13

London, England · W13

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£17,165

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£197,655

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£55,104	£55,931	£56,770	£58,189	£59,643	£285,636
Total Expenses	£52,664	£52,759	£52,853	£53,006	£53,162	£264,445
Profit Before Tax	£2,440	£3,171	£3,916	£5,183	£6,482	£21,192
Profit After Tax	£1,976	£2,569	£3,172	£4,198	£5,250	£17,165
Change In Property Value	£15	£29,000	£51,766	£68,885	£47,990	£197,655
Net Return	£1,991	£31,569	£54,938	£73,083	£53,240	£214,821
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	14%	10%	41%

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