Semi Detached
W3
5 beds
3 baths
Vyner Road London W3
London, England · W3
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£-20,789
↘ -5%After 5 Years
Change In Property Value
£123,874
↗ 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 | £46,800 | £47,502 | £48,690 | £49,907 | £51,404 | £244,302 |
| Total Expenses | £52,790 | £52,872 | £53,001 | £53,134 | £53,294 | £265,091 |
| Profit Before Tax | £-5,990 | £-5,370 | £-4,312 | £-3,227 | £-1,890 | £-20,789 |
| Profit After Tax | £-5,990 | £-5,370 | £-4,312 | £-3,227 | £-1,890 | £-20,789 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £-5,978 | £-5,358 | £19,689 | £39,614 | £55,119 | £103,086 |
| 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