Detached
W13
4 beds
2 baths
Sydney Road, London, London W13
London, England · W13
View property listing
Initial Investment
£303,482First YearProfit From Rental Income
£7,400
↗ 2%After 5 Years
Change In Property Value
£92,901
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,500 | £41,107 | £42,135 | £43,189 | £44,484 | £211,415 |
| Total Expenses | £40,256 | £40,328 | £40,441 | £40,558 | £40,698 | £202,280 |
| Profit Before Tax | £244 | £780 | £1,694 | £2,631 | £3,786 | £9,136 |
| Profit After Tax | £198 | £632 | £1,372 | £2,131 | £3,067 | £7,400 |
| Change In Property Value | £9 | £9 | £17,999 | £32,129 | £42,754 | £92,901 |
| Net Return | £207 | £641 | £19,371 | £34,260 | £45,821 | £100,300 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change