Semi Detached
W3
4 beds
2 baths
Braid Avenue, London, 7 W3
London, England · W3
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-13,215
↘ -6%After 5 Years
Change In Property Value
£72,260
↗ 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 | £27,300 | £27,710 | £28,402 | £29,112 | £29,986 | £142,510 |
| Total Expenses | £31,003 | £31,055 | £31,135 | £31,217 | £31,315 | £155,724 |
| Profit Before Tax | £-3,703 | £-3,345 | £-2,733 | £-2,105 | £-1,329 | £-13,215 |
| Profit After Tax | £-3,703 | £-3,345 | £-2,733 | £-2,105 | £-1,329 | £-13,215 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £-3,696 | £-3,338 | £11,268 | £22,886 | £31,926 | £59,045 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change