Terraced
W3
4 beds
1 bath
Braid Avenue, London W3
London, England · W3
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-3,294
↘ -1%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,356 | £28,781 | £29,501 | £30,238 | £31,146 | £148,022 |
| Total Expenses | £30,116 | £30,170 | £30,253 | £30,338 | £30,439 | £151,316 |
| Profit Before Tax | £-1,760 | £-1,389 | £-752 | £-99 | £706 | £-3,294 |
| Profit After Tax | £-1,760 | £-1,389 | £-752 | £-99 | £706 | £-3,294 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £-1,753 | £-1,382 | £12,748 | £23,999 | £32,774 | £66,385 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change