Terraced
W3
4 beds
1 bath
Braid Avenue, London W3
London, England · W3
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£17,078
↗ 8%After 5 Years
Change In Property Value
£92,012
↗ 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 | £28,356 | £28,781 | £29,213 | £29,943 | £30,692 | £146,986 |
| Total Expenses | £25,054 | £25,109 | £25,162 | £25,246 | £25,331 | £125,902 |
| Profit Before Tax | £3,302 | £3,673 | £4,051 | £4,698 | £5,361 | £21,084 |
| Profit After Tax | £2,675 | £2,975 | £3,281 | £3,805 | £4,342 | £17,078 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £2,682 | £16,475 | £27,379 | £35,872 | £26,682 | £109,090 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| 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