Flat
W13
4 beds
2 baths
Sydney Road, London, London W13
London, England · W13
View property listing
Initial Investment
£303,482First YearProfit From Rental Income
£76,404
↗ 25%After 5 Years
Change In Property Value
£92,901
↗ 10%After 5 Years
Return On Investment
56%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £60,300 | £61,204 | £62,735 | £64,303 | £66,232 | £314,774 |
| Total Expenses | £43,736 | £43,872 | £44,068 | £44,269 | £44,504 | £220,448 |
| Profit Before Tax | £16,564 | £17,333 | £18,667 | £20,034 | £21,728 | £94,326 |
| Profit After Tax | £13,417 | £14,039 | £15,120 | £16,228 | £17,600 | £76,404 |
| Change In Property Value | £9 | £9 | £17,999 | £32,129 | £42,754 | £92,901 |
| Net Return | £13,426 | £14,048 | £33,119 | £48,357 | £60,354 | £169,305 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change