Terraced W6 4 beds 3 baths

Mylne Close, London W6

London, England · W6

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£-30,828

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£118,713

↗ 10%After 5 Years

Return On Investment

22%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,552	£43,190	£44,270	£45,377	£46,738	£222,127
Total Expenses	£50,381	£50,457	£50,575	£50,697	£50,844	£252,955
Profit Before Tax	£-7,829	£-7,266	£-6,305	£-5,320	£-4,106	£-30,828
Profit After Tax	£-7,829	£-7,266	£-6,305	£-5,320	£-4,106	£-30,828
Change In Property Value	£12	£12	£23,000	£41,056	£54,634	£118,713
Net Return	£-7,818	£-7,255	£16,695	£35,735	£50,528	£87,885
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	4%	9%	13%	22%

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