Terraced
W6
4 beds
2 baths
Claxton Grove, London W6
London, England · W6
View property listing
Initial Investment
£452,250First YearProfit From Rental Income
£-33,919
↘ -8%After 5 Years
Change In Property Value
£131,616
↗ 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 | £47,172 | £47,880 | £49,077 | £50,303 | £51,813 | £246,244 |
| Total Expenses | £55,803 | £55,885 | £56,016 | £56,149 | £56,311 | £280,163 |
| Profit Before Tax | £-8,631 | £-8,006 | £-6,939 | £-5,846 | £-4,498 | £-33,919 |
| Profit After Tax | £-8,631 | £-8,006 | £-6,939 | £-5,846 | £-4,498 | £-33,919 |
| Change In Property Value | £13 | £13 | £25,501 | £45,518 | £60,572 | £131,616 |
| Net Return | £-8,618 | £-7,993 | £18,562 | £39,673 | £56,074 | £97,697 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 12% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change