Terraced
W13
3 beds
1 bath
The Knoll, London W13
London, England · W13
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£-7,509
↘ -3%After 5 Years
Change In Property Value
£87,744
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,848 | £35,371 | £36,255 | £37,161 | £38,276 | £181,911 |
| Total Expenses | £37,709 | £37,772 | £37,871 | £37,973 | £38,095 | £189,421 |
| Profit Before Tax | £-2,861 | £-2,402 | £-1,617 | £-812 | £181 | £-7,509 |
| Profit After Tax | £-2,861 | £-2,402 | £-1,617 | £-812 | £181 | £-7,509 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £-2,852 | £-2,393 | £15,384 | £29,534 | £40,562 | £80,235 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change