Terraced
W10
3 beds
2 baths
Hewer Street, Ladbroke Grove, London W10
London, England · W10
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£-43,753
↘ -14%After 5 Years
Change In Property Value
£98,067
↗ 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 | £31,356 | £31,826 | £32,622 | £33,438 | £34,441 | £163,683 |
| Total Expenses | £41,327 | £41,385 | £41,476 | £41,568 | £41,679 | £207,435 |
| Profit Before Tax | £-9,971 | £-9,559 | £-8,854 | £-8,131 | £-7,239 | £-43,753 |
| Profit After Tax | £-9,971 | £-9,559 | £-8,854 | £-8,131 | £-7,239 | £-43,753 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £-9,961 | £-9,550 | £10,147 | £25,785 | £37,894 | £54,314 |
| 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