Semi Detached
W3
4 beds
2 baths
St. Dunstans Gardens, London W3
London, England · W3
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£-21,518
↘ -5%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,756 | £49,487 | £50,725 | £51,993 | £53,552 | £254,513 |
| Total Expenses | £54,969 | £55,054 | £55,188 | £55,326 | £55,493 | £276,031 |
| Profit Before Tax | £-6,213 | £-5,567 | £-4,464 | £-3,334 | £-1,940 | £-21,518 |
| Profit After Tax | £-6,213 | £-5,567 | £-4,464 | £-3,334 | £-1,940 | £-21,518 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £-6,201 | £-5,554 | £20,537 | £41,292 | £57,444 | £107,518 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 9% | 13% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change