Terraced
W3
6 beds
4 baths
Taylors Green, London W3
London, England · W3
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£31,967
↗ 8%After 5 Years
Change In Property Value
£163,577
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £50,400 | £51,156 | £51,923 | £53,221 | £54,552 | £261,253 |
| Total Expenses | £44,150 | £44,238 | £44,325 | £44,465 | £44,609 | £221,788 |
| Profit Before Tax | £6,250 | £6,918 | £7,598 | £8,756 | £9,943 | £39,465 |
| Profit After Tax | £5,063 | £5,603 | £6,155 | £7,092 | £8,054 | £31,967 |
| Change In Property Value | £12 | £24,000 | £42,840 | £57,008 | £39,716 | £163,577 |
| Net Return | £5,075 | £29,604 | £48,995 | £64,101 | £47,770 | £195,544 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change