Terraced
W10
2 beds
1 bath
Peach Road, London W10
London, England · W10
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-37,280
↘ -14%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,400 | £26,796 | £27,466 | £28,153 | £28,997 | £137,812 |
| Total Expenses | £34,880 | £34,931 | £35,009 | £35,088 | £35,184 | £175,092 |
| Profit Before Tax | £-8,480 | £-8,135 | £-7,543 | £-6,936 | £-6,186 | £-37,280 |
| Profit After Tax | £-8,480 | £-8,135 | £-7,543 | £-6,936 | £-6,186 | £-37,280 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-8,472 | £-8,127 | £8,457 | £21,625 | £31,820 | £45,302 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change