Flat
W13
3 beds
2 baths
Somerset Road, London W13
London, England · W13
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£52,689
↗ 16%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
47%
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 | £61,332 | £62,252 | £63,808 | £65,403 | £67,366 | £320,161 |
| Total Expenses | £50,458 | £50,703 | £51,001 | £51,306 | £51,644 | £255,113 |
| Profit Before Tax | £10,874 | £11,549 | £12,807 | £14,097 | £15,722 | £65,049 |
| Profit After Tax | £8,808 | £9,355 | £10,374 | £11,419 | £12,735 | £52,689 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £8,817 | £9,364 | £29,374 | £45,334 | £57,867 | £150,756 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change