Terraced
W6
4 beds
2 baths
Claxton Grove, London W6
London, England · W6
View property listing
Initial Investment
£452,250First YearProfit From Rental Income
£9,996
↗ 2%After 5 Years
Change In Property Value
£173,800
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £47,172 | £47,880 | £48,598 | £49,813 | £51,058 | £244,520 |
| Total Expenses | £46,240 | £46,324 | £46,406 | £46,538 | £46,673 | £232,180 |
| Profit Before Tax | £932 | £1,556 | £2,192 | £3,275 | £4,385 | £12,340 |
| Profit After Tax | £755 | £1,260 | £1,776 | £2,653 | £3,552 | £9,996 |
| Change In Property Value | £13 | £25,500 | £45,518 | £60,571 | £42,198 | £173,800 |
| Net Return | £767 | £26,761 | £47,294 | £63,224 | £45,750 | £183,796 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 10% | 14% | 10% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change