Terraced
W6
4 beds
3 baths
Mylne Close, London W6
London, England · W6
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£8,826
↗ 2%After 5 Years
Change In Property Value
£156,761
↗ 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 | £42,552 | £43,190 | £43,838 | £44,934 | £46,057 | £220,572 |
| Total Expenses | £41,756 | £41,833 | £41,908 | £42,028 | £42,151 | £209,676 |
| Profit Before Tax | £796 | £1,358 | £1,930 | £2,906 | £3,907 | £10,896 |
| Profit After Tax | £644 | £1,100 | £1,564 | £2,354 | £3,164 | £8,826 |
| Change In Property Value | £12 | £23,000 | £41,055 | £54,633 | £38,061 | £156,761 |
| Net Return | £656 | £24,100 | £42,619 | £56,987 | £41,225 | £165,587 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 11% | 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