Semi Detached W3 4 beds 2 baths

Hoylake Road, London, 7 W3

London, England · W3

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£-15,122

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£85,164

↗ 10%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,172	£32,655	£33,471	£34,308	£35,337	£167,942
Total Expenses	£36,449	£36,509	£36,601	£36,696	£36,809	£183,064
Profit Before Tax	£-4,277	£-3,854	£-3,130	£-2,388	£-1,472	£-15,122
Profit After Tax	£-4,277	£-3,854	£-3,130	£-2,388	£-1,472	£-15,122
Change In Property Value	£8	£8	£16,500	£29,453	£39,194	£85,164
Net Return	£-4,269	£-3,846	£13,370	£27,065	£37,721	£70,041
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	-2%	-1%	5%	10%	14%	25%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change