Terraced
W7
4 beds
1 bath
Allingham Close, London W7
London, England · W7
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£20,374
↗ 10%After 5 Years
Change In Property Value
£85,196
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,504 | £27,917 | £28,335 | £29,044 | £29,770 | £142,569 |
| Total Expenses | £23,360 | £23,414 | £23,466 | £23,547 | £23,630 | £117,416 |
| Profit Before Tax | £4,144 | £4,503 | £4,870 | £5,497 | £6,140 | £25,153 |
| Profit After Tax | £3,357 | £3,647 | £3,944 | £4,452 | £4,973 | £20,374 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £3,363 | £16,148 | £26,257 | £34,144 | £25,658 | £105,570 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change