Terraced
W12
3 beds
1 bath
West Way, London W12
London, England · W12
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-3,138
↘ -2%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £22,438 | £22,481 | £22,545 | £22,610 | £22,688 | £112,761 |
| Profit Before Tax | £-1,438 | £-1,166 | £-697 | £-216 | £378 | £-3,138 |
| Profit After Tax | £-1,438 | £-1,166 | £-697 | £-216 | £378 | £-3,138 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-1,433 | £-1,160 | £9,304 | £17,634 | £24,132 | £48,477 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change