Terraced
W12
3 beds
2 baths
Thorpebank Road, London W12
London, England · W12
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£-3,557
↘ -1%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,856 | £39,439 | £40,425 | £41,435 | £42,678 | £202,834 |
| Total Expenses | £41,085 | £41,155 | £41,264 | £41,376 | £41,511 | £206,391 |
| Profit Before Tax | £-2,229 | £-1,716 | £-839 | £59 | £1,167 | £-3,557 |
| Profit After Tax | £-2,229 | £-1,716 | £-839 | £59 | £1,167 | £-3,557 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £-2,220 | £-1,707 | £17,661 | £33,082 | £45,112 | £91,929 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 14% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change