Semi Detached
W5
4 beds
1 bath
Lynwood Road, London W5
London, England · W5
View property listing
Initial Investment
£410,250First YearProfit From Rental Income
£13,430
↗ 3%After 5 Years
Change In Property Value
£159,487
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,460 | £45,127 | £45,804 | £46,949 | £48,123 | £230,462 |
| Total Expenses | £42,591 | £42,670 | £42,748 | £42,873 | £43,001 | £213,882 |
| Profit Before Tax | £1,869 | £2,457 | £3,056 | £4,076 | £5,122 | £16,580 |
| Profit After Tax | £1,514 | £1,990 | £2,475 | £3,302 | £4,149 | £13,430 |
| Change In Property Value | £12 | £23,400 | £41,769 | £55,583 | £38,723 | £159,487 |
| Net Return | £1,526 | £25,390 | £44,245 | £58,885 | £42,872 | £172,917 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 6% | 11% | 14% | 10% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change