Detached
W13
4 beds
2 baths
Denmark Road, London W13
London, England · W13
View property listing
Initial Investment
£432,250First YearProfit From Rental Income
£10,836
↗ 3%After 5 Years
Change In Property Value
£126,455
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £55,128 | £55,955 | £57,354 | £58,788 | £60,551 | £287,776 |
| Total Expenses | £54,615 | £54,709 | £54,859 | £55,014 | £55,201 | £274,398 |
| Profit Before Tax | £513 | £1,246 | £2,494 | £3,774 | £5,350 | £13,378 |
| Profit After Tax | £416 | £1,009 | £2,020 | £3,057 | £4,334 | £10,836 |
| Change In Property Value | £12 | £12 | £24,500 | £43,733 | £58,197 | £126,455 |
| Net Return | £428 | £1,022 | £26,521 | £46,790 | £62,530 | £137,291 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 14% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change