Terraced
W6
3 beds
1 bath
St. Dunstans Road, London W6
London, England · W6
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£5,973
↗ 2%After 5 Years
Change In Property Value
£115,867
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,452 | £31,924 | £32,403 | £33,213 | £34,043 | £163,034 |
| Total Expenses | £30,994 | £31,054 | £31,112 | £31,203 | £31,297 | £155,659 |
| Profit Before Tax | £458 | £870 | £1,291 | £2,009 | £2,746 | £7,375 |
| Profit After Tax | £371 | £705 | £1,046 | £1,628 | £2,224 | £5,973 |
| Change In Property Value | £9 | £17,000 | £30,345 | £40,381 | £28,132 | £115,867 |
| Net Return | £380 | £17,705 | £31,391 | £42,009 | £30,356 | £121,840 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change