Detached
W13
4 beds
2 baths
Denmark Road, London W13
London, England · W13
View property listing
Initial Investment
£432,250First YearProfit From Rental Income
£46,575
↗ 11%After 5 Years
Change In Property Value
£166,985
↗ 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 | £55,128 | £55,955 | £56,794 | £58,214 | £59,669 | £285,761 |
| Total Expenses | £45,427 | £45,522 | £45,617 | £45,769 | £45,925 | £228,260 |
| Profit Before Tax | £9,701 | £10,433 | £11,178 | £12,445 | £13,744 | £57,500 |
| Profit After Tax | £7,858 | £8,450 | £9,054 | £10,081 | £11,133 | £46,575 |
| Change In Property Value | £12 | £24,500 | £43,733 | £58,196 | £40,543 | £166,985 |
| Net Return | £7,870 | £32,951 | £52,787 | £68,277 | £51,676 | £213,560 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 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